	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,028	£11,193	£11,361	£11,645	£11,936	£57,165
Total Expenses	£7,233	£7,262	£7,290	£7,328	£7,368	£36,482
Profit Before Tax	£3,795	£3,931	£4,072	£4,317	£4,568	£20,683
Profit After Tax	£3,074	£3,184	£3,298	£3,497	£3,700	£16,753
Change In Property Value	£3,500	£7,140	£9,282	£9,746	£7,163	£36,831
Net Return	£6,574	£10,324	£12,580	£13,243	£10,864	£53,584
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	12%	19%	24%	25%	20%	100%