	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,016	£23,361	£23,945	£24,544	£25,280	£120,147
Total Expenses	£18,275	£18,321	£18,390	£18,461	£18,545	£91,992
Profit Before Tax	£4,741	£5,040	£5,555	£6,083	£6,735	£28,155
Profit After Tax	£3,840	£4,083	£4,500	£4,927	£5,455	£22,805
Change In Property Value	£4	£4	£7,800	£13,923	£18,528	£40,259
Net Return	£3,844	£4,087	£12,300	£18,851	£23,983	£63,065
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	50%