	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,436	£29,878	£30,624	£31,390	£32,332	£153,660
Total Expenses	£23,194	£23,284	£23,402	£23,522	£23,659	£117,061
Profit Before Tax	£6,242	£6,593	£7,223	£7,868	£8,673	£36,599
Profit After Tax	£5,056	£5,341	£5,850	£6,373	£7,025	£29,645
Change In Property Value	£5	£5	£9,200	£16,422	£21,853	£47,485
Net Return	£5,061	£5,345	£15,051	£22,795	£28,878	£77,130
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%