	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,232	£8,355	£8,481	£8,693	£8,910	£42,671
Total Expenses	£7,165	£7,228	£7,281	£7,344	£7,409	£36,427
Profit Before Tax	£1,067	£1,128	£1,200	£1,349	£1,502	£6,245
Profit After Tax	£864	£914	£972	£1,092	£1,216	£5,058
Change In Property Value	£2,699	£5,506	£7,158	£7,516	£5,524	£28,402
Net Return	£3,563	£6,420	£8,130	£8,608	£6,740	£33,461
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	9%	15%	20%	21%	16%	81%