	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,280	£8,404	£8,530	£8,744	£8,962	£42,920
Total Expenses	£5,189	£5,214	£5,237	£5,269	£5,301	£26,209
Profit Before Tax	£3,091	£3,190	£3,293	£3,475	£3,661	£16,711
Profit After Tax	£2,504	£2,584	£2,668	£2,815	£2,965	£13,536
Change In Property Value	£4,200	£6,831	£7,862	£8,334	£7,361	£34,588
Net Return	£6,704	£9,415	£10,530	£11,148	£10,327	£48,123
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	18%	25%	28%	30%	28%	130%