	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,236	£10,441	£10,650	£10,916	£11,189	£53,431
Total Expenses	£8,170	£8,240	£8,302	£8,371	£8,441	£41,524
Profit Before Tax	£2,066	£2,200	£2,347	£2,545	£2,748	£11,906
Profit After Tax	£1,673	£1,782	£1,901	£2,061	£2,226	£9,644
Change In Property Value	£4,799	£8,237	£10,379	£11,002	£9,718	£44,135
Net Return	£6,472	£10,020	£12,280	£13,063	£11,944	£53,779
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	20%	25%	27%	24%	110%