	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,400	£23,751	£24,345	£24,953	£25,702	£122,151
Total Expenses	£18,623	£18,704	£18,806	£18,911	£19,029	£94,073
Profit Before Tax	£4,777	£5,047	£5,538	£6,042	£6,673	£28,078
Profit After Tax	£3,869	£4,088	£4,486	£4,894	£5,405	£22,743
Change In Property Value	£4	£4	£7,200	£12,852	£17,103	£37,162
Net Return	£3,873	£4,092	£11,686	£17,746	£22,508	£59,905
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	20%	52%