	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,464	£13,733	£14,077	£14,429	£68,902
Total Expenses	£8,255	£8,294	£8,331	£8,376	£8,422	£41,678
Profit Before Tax	£4,945	£5,170	£5,402	£5,701	£6,007	£27,225
Profit After Tax	£4,005	£4,188	£4,376	£4,618	£4,866	£22,052
Change In Property Value	£6,000	£10,300	£12,978	£13,757	£12,152	£55,186
Net Return	£10,005	£14,488	£17,354	£18,374	£17,017	£77,239
Return From Rental Income (%)	6%	7%	7%	7%	8%	36%
Total Net Return (%)	16%	23%	28%	30%	28%	125%