	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,148	£29,585	£30,325	£31,083	£32,015	£152,157
Total Expenses	£25,236	£25,291	£25,376	£25,463	£25,567	£126,933
Profit Before Tax	£3,912	£4,294	£4,949	£5,620	£6,449	£25,224
Profit After Tax	£3,169	£3,478	£4,009	£4,552	£5,224	£20,431
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£3,174	£3,484	£15,009	£24,188	£31,353	£77,207
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	2%	2%	8%	13%	17%	43%