	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,000	£30,450	£31,211	£31,992	£32,951	£156,604
Total Expenses	£23,338	£23,394	£23,481	£23,570	£23,676	£117,459
Profit Before Tax	£6,663	£7,056	£7,730	£8,422	£9,275	£39,145
Profit After Tax	£5,397	£5,715	£6,262	£6,822	£7,513	£31,708
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£5,402	£5,720	£16,262	£24,672	£31,266	£83,322
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%