	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,400	£26,796	£27,466	£28,153	£28,997	£137,812
Total Expenses	£24,961	£25,012	£25,090	£25,170	£25,265	£125,498
Profit Before Tax	£1,439	£1,784	£2,376	£2,983	£3,732	£12,313
Profit After Tax	£1,165	£1,445	£1,924	£2,416	£3,023	£9,974
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£1,171	£1,450	£12,925	£22,051	£29,152	£66,750
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	37%