	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,680	£10,840	£11,003	£11,278	£11,560	£55,361
Total Expenses	£8,699	£8,765	£8,822	£8,891	£8,962	£44,139
Profit Before Tax	£1,981	£2,076	£2,181	£2,387	£2,598	£11,222
Profit After Tax	£1,605	£1,681	£1,767	£1,933	£2,104	£9,090
Change In Property Value	£4,375	£8,072	£10,310	£11,865	£8,385	£43,007
Net Return	£5,980	£9,753	£12,076	£13,799	£10,489	£52,097
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	18%	23%	26%	20%	97%