	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,996	£10,146	£10,298	£10,556	£10,819	£51,815
Total Expenses	£7,452	£7,479	£7,505	£7,541	£7,578	£37,556
Profit Before Tax	£2,544	£2,666	£2,793	£3,014	£3,241	£14,259
Profit After Tax	£2,061	£2,160	£2,262	£2,442	£2,625	£11,550
Change In Property Value	£4,625	£8,533	£10,899	£12,543	£8,864	£45,464
Net Return	£6,686	£10,693	£13,161	£14,985	£11,489	£57,014
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	27%	20%	101%