	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,196	£11,420	£11,648	£11,940	£12,238	£58,442
Total Expenses	£7,250	£7,285	£7,318	£7,358	£7,398	£36,610
Profit Before Tax	£3,946	£4,135	£4,330	£4,582	£4,840	£21,832
Profit After Tax	£3,196	£3,349	£3,507	£3,711	£3,920	£17,684
Change In Property Value	£5,250	£9,013	£11,356	£12,037	£10,633	£48,288
Net Return	£8,446	£12,362	£14,863	£15,748	£14,553	£65,972
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	23%	28%	29%	27%	123%