	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,760	£11,936	£12,115	£12,418	£12,729	£60,959
Total Expenses	£9,933	£10,000	£10,059	£10,131	£10,205	£50,329
Profit Before Tax	£1,827	£1,936	£2,056	£2,287	£2,524	£10,630
Profit After Tax	£1,480	£1,568	£1,665	£1,852	£2,044	£8,610
Change In Property Value	£2	£4,200	£7,497	£9,976	£6,950	£28,626
Net Return	£1,482	£5,768	£9,163	£11,829	£8,994	£37,236
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	14%	58%