	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,196	£35,724	£36,617	£37,532	£38,658	£183,728
Total Expenses	£27,341	£27,440	£27,572	£27,707	£27,863	£137,922
Profit Before Tax	£7,855	£8,284	£9,045	£9,825	£10,796	£45,806
Profit After Tax	£6,363	£6,710	£7,327	£7,958	£8,745	£37,103
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£6,368	£6,716	£18,327	£27,594	£34,874	£93,878
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	4%	10%	15%	19%	52%