	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,800	£7,956	£8,115	£8,318	£8,526	£40,715
Total Expenses	£5,463	£5,491	£5,517	£5,548	£5,579	£27,598
Profit Before Tax	£2,337	£2,465	£2,598	£2,770	£2,947	£13,117
Profit After Tax	£1,893	£1,997	£2,104	£2,244	£2,387	£10,625
Change In Property Value	£3,900	£6,695	£8,436	£8,942	£7,899	£35,871
Net Return	£5,793	£8,692	£10,540	£11,186	£10,285	£46,496
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	22%	26%	28%	26%	116%