	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,896	£29,329	£30,063	£30,814	£31,739	£150,841
Total Expenses	£20,251	£20,306	£20,390	£20,477	£20,580	£102,004
Profit Before Tax	£8,645	£9,023	£9,672	£10,338	£11,159	£48,837
Profit After Tax	£7,002	£7,309	£7,835	£8,374	£9,039	£39,558
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£7,006	£7,313	£16,335	£23,546	£29,230	£83,430
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	5%	5%	12%	17%	21%	61%