	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,796	£11,973	£12,153	£12,456	£12,768	£61,146
Total Expenses	£8,115	£8,145	£8,173	£8,214	£8,256	£40,902
Profit Before Tax	£3,681	£3,828	£3,980	£4,243	£4,512	£20,244
Profit After Tax	£2,982	£3,101	£3,223	£3,436	£3,655	£16,397
Change In Property Value	£5,000	£9,225	£11,782	£13,560	£9,583	£49,151
Net Return	£7,982	£12,326	£15,006	£16,997	£13,238	£65,548
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	20%	25%	28%	22%	107%