	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,388	£11,559	£11,732	£12,026	£12,326	£59,031
Total Expenses	£7,109	£7,138	£7,166	£7,206	£7,246	£35,864
Profit Before Tax	£4,279	£4,421	£4,566	£4,820	£5,080	£23,167
Profit After Tax	£3,466	£3,581	£3,699	£3,904	£4,115	£18,765
Change In Property Value	£5,950	£9,677	£11,138	£11,806	£10,429	£48,999
Net Return	£9,416	£13,258	£14,836	£15,710	£14,543	£67,764
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	25%	29%	30%	28%	130%