	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,064	£8,185	£8,308	£8,515	£8,728	£41,800
Total Expenses	£6,989	£7,051	£7,105	£7,167	£7,231	£35,543
Profit Before Tax	£1,075	£1,134	£1,203	£1,348	£1,497	£6,257
Profit After Tax	£871	£918	£975	£1,092	£1,213	£5,068
Change In Property Value	£4,550	£7,400	£8,517	£9,028	£7,975	£37,470
Net Return	£5,421	£8,319	£9,492	£10,120	£9,188	£42,539
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	14%	21%	24%	25%	23%	106%