	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,444	£24,811	£25,431	£26,067	£26,849	£127,601
Total Expenses	£23,575	£23,624	£23,696	£23,771	£23,860	£118,526
Profit Before Tax	£869	£1,187	£1,735	£2,296	£2,989	£9,075
Profit After Tax	£704	£962	£1,405	£1,860	£2,421	£7,351
Change In Property Value	£5	£5	£10,400	£18,564	£24,704	£53,679
Net Return	£709	£967	£11,805	£20,424	£27,125	£61,030
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%