	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,260	£31,729	£32,522	£33,335	£34,335	£163,181
Total Expenses	£30,010	£30,068	£30,158	£30,251	£30,361	£150,848
Profit Before Tax	£1,250	£1,661	£2,364	£3,085	£3,974	£12,333
Profit After Tax	£1,013	£1,345	£1,915	£2,499	£3,219	£9,990
Change In Property Value	£7	£7	£13,300	£23,741	£31,592	£68,647
Net Return	£1,019	£1,352	£15,215	£26,239	£34,811	£78,637
Return From Rental Income (%)	0%	1%	1%	1%	1%	5%
Total Net Return (%)	0%	1%	7%	12%	16%	36%