	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,208	£11,376	£11,547	£11,835	£12,131	£58,098
Total Expenses	£9,234	£9,301	£9,359	£9,430	£9,502	£46,825
Profit Before Tax	£1,974	£2,075	£2,188	£2,406	£2,629	£11,272
Profit After Tax	£1,599	£1,681	£1,772	£1,949	£2,130	£9,131
Change In Property Value	£2	£3,800	£6,783	£9,026	£6,288	£25,900
Net Return	£1,601	£5,481	£8,555	£10,975	£8,418	£35,030
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	15%	19%	15%	71%