	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,120	£9,257	£9,396	£9,631	£9,871	£47,274
Total Expenses	£7,722	£7,786	£7,841	£7,906	£7,973	£39,228
Profit Before Tax	£1,398	£1,471	£1,555	£1,724	£1,899	£8,047
Profit After Tax	£1,132	£1,191	£1,259	£1,397	£1,538	£6,518
Change In Property Value	£3,738	£6,896	£8,807	£10,136	£7,163	£36,740
Net Return	£4,870	£8,087	£10,067	£11,533	£8,701	£43,258
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	11%	18%	22%	25%	19%	94%