	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,732	£9,878	£10,026	£10,277	£10,534	£50,447
Total Expenses	£8,282	£8,347	£8,402	£8,469	£8,538	£42,038
Profit Before Tax	£1,450	£1,531	£1,624	£1,807	£1,996	£8,408
Profit After Tax	£1,174	£1,240	£1,315	£1,464	£1,617	£6,811
Change In Property Value	£4,125	£7,611	£9,720	£11,187	£7,906	£40,549
Net Return	£5,299	£8,851	£11,036	£12,651	£9,522	£47,360
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	18%	22%	25%	19%	94%