	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,904	£30,353	£31,111	£31,889	£32,846	£156,103
Total Expenses	£23,241	£23,332	£23,451	£23,572	£23,711	£117,306
Profit Before Tax	£6,663	£7,021	£7,661	£8,317	£9,135	£38,797
Profit After Tax	£5,397	£5,687	£6,205	£6,737	£7,400	£31,425
Change In Property Value	£5	£5	£9,200	£16,422	£21,853	£47,485
Net Return	£5,402	£5,691	£15,405	£23,159	£29,253	£78,911
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	20%	53%