	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,324	£12,570	£12,822	£13,142	£13,471	£64,330
Total Expenses	£9,426	£9,501	£9,567	£9,641	£9,716	£47,851
Profit Before Tax	£2,898	£3,070	£3,255	£3,502	£3,755	£16,479
Profit After Tax	£2,347	£2,486	£2,637	£2,836	£3,041	£13,348
Change In Property Value	£5,775	£9,914	£12,491	£13,241	£11,696	£53,117
Net Return	£8,122	£12,400	£15,128	£16,077	£14,737	£66,465
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	21%	26%	27%	25%	112%