	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,088	£20,389	£20,899	£21,422	£22,064	£104,862
Total Expenses	£16,268	£16,345	£16,438	£16,535	£16,641	£82,227
Profit Before Tax	£3,820	£4,045	£4,461	£4,887	£5,423	£22,635
Profit After Tax	£3,094	£3,276	£3,613	£3,958	£4,392	£18,334
Change In Property Value	£3	£3	£6,180	£11,032	£14,680	£31,898
Net Return	£3,097	£3,279	£9,793	£14,990	£19,072	£50,232
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	16%	20%	52%