	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,996	£28,416	£29,126	£29,854	£30,750	£146,143
Total Expenses	£24,637	£24,725	£24,839	£24,956	£25,088	£124,245
Profit Before Tax	£3,359	£3,691	£4,287	£4,899	£5,662	£21,898
Profit After Tax	£2,721	£2,990	£3,473	£3,968	£4,586	£17,737
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£2,726	£2,995	£13,473	£21,818	£28,340	£69,352
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	8%	13%	17%	42%