	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,196	£11,364	£11,534	£11,823	£12,118	£58,035
Total Expenses	£8,267	£8,334	£8,392	£8,463	£8,535	£41,992
Profit Before Tax	£2,929	£3,030	£3,142	£3,360	£3,583	£16,043
Profit After Tax	£2,372	£2,454	£2,545	£2,721	£2,902	£12,995
Change In Property Value	£5,600	£9,108	£10,482	£11,111	£9,815	£46,116
Net Return	£7,972	£11,562	£13,027	£13,833	£12,717	£59,111
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	24%	27%	28%	26%	121%