	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,896	£11,114	£11,336	£11,620	£11,910	£56,876
Total Expenses	£6,898	£6,933	£6,965	£7,004	£7,044	£34,844
Profit Before Tax	£3,998	£4,181	£4,371	£4,616	£4,866	£22,032
Profit After Tax	£3,238	£3,387	£3,540	£3,739	£3,942	£17,846
Change In Property Value	£4,950	£8,498	£10,707	£11,349	£10,025	£45,529
Net Return	£8,188	£11,884	£14,247	£15,088	£13,967	£63,374
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	24%	28%	30%	28%	125%