	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,700	£8,874	£9,051	£9,278	£9,510	£45,413
Total Expenses	£6,196	£6,226	£6,254	£6,287	£6,321	£31,285
Profit Before Tax	£2,504	£2,648	£2,797	£2,991	£3,189	£14,128
Profit After Tax	£2,028	£2,145	£2,266	£2,422	£2,583	£11,444
Change In Property Value	£4,500	£7,725	£9,734	£10,318	£9,114	£41,390
Net Return	£6,528	£9,870	£11,999	£12,740	£11,697	£52,834
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	13%	20%	24%	25%	23%	104%