	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,024	£9,159	£9,297	£9,529	£9,767	£46,777
Total Expenses	£7,825	£7,889	£7,943	£8,009	£8,075	£39,741
Profit Before Tax	£1,199	£1,271	£1,353	£1,521	£1,692	£7,036
Profit After Tax	£971	£1,029	£1,096	£1,232	£1,371	£5,699
Change In Property Value	£3,825	£7,057	£9,014	£10,374	£7,331	£37,600
Net Return	£4,796	£8,086	£10,110	£11,605	£8,702	£43,299
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	17%	22%	25%	19%	92%