	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,504	£43,142	£44,220	£45,326	£46,685	£221,877
Total Expenses	£31,047	£31,157	£31,308	£31,462	£31,641	£156,615
Profit Before Tax	£11,457	£11,985	£12,912	£13,863	£15,044	£65,261
Profit After Tax	£9,280	£9,707	£10,459	£11,229	£12,186	£52,862
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£9,286	£9,714	£22,959	£33,542	£41,878	£117,380
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	4%	5%	11%	16%	20%	57%