	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,600	£34,104	£34,957	£35,831	£36,905	£175,397
Total Expenses	£29,647	£29,709	£29,805	£29,903	£30,021	£149,084
Profit Before Tax	£3,953	£4,395	£5,152	£5,927	£6,884	£26,312
Profit After Tax	£3,202	£3,560	£4,173	£4,801	£5,576	£21,313
Change In Property Value	£6	£6	£12,999	£23,204	£30,877	£67,093
Net Return	£3,209	£3,567	£17,172	£28,005	£36,454	£88,406
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	13%	17%	41%