	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,508	£8,636	£8,765	£8,984	£9,209	£44,102
Total Expenses	£5,694	£5,720	£5,743	£5,775	£5,808	£28,741
Profit Before Tax	£2,814	£2,916	£3,022	£3,209	£3,401	£15,361
Profit After Tax	£2,279	£2,362	£2,448	£2,599	£2,754	£12,443
Change In Property Value	£4,725	£7,685	£8,845	£9,375	£8,281	£38,911
Net Return	£7,004	£10,047	£11,293	£11,975	£11,036	£51,354
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	17%	24%	27%	29%	27%	124%