	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,628	£8,757	£8,889	£9,111	£9,339	£44,724
Total Expenses	£5,385	£5,410	£5,434	£5,466	£5,500	£27,194
Profit Before Tax	£3,243	£3,347	£3,455	£3,645	£3,839	£17,530
Profit After Tax	£2,627	£2,711	£2,799	£2,952	£3,110	£14,199
Change In Property Value	£4,375	£7,116	£8,189	£8,681	£7,668	£36,029
Net Return	£7,002	£9,827	£10,988	£11,633	£10,778	£50,228
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	18%	26%	29%	30%	28%	130%