	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,984	£10,134	£10,286	£10,543	£10,806	£51,753
Total Expenses	£8,758	£8,823	£8,879	£8,946	£9,015	£44,421
Profit Before Tax	£1,226	£1,311	£1,407	£1,596	£1,791	£7,332
Profit After Tax	£993	£1,062	£1,140	£1,293	£1,451	£5,939
Change In Property Value	£3,580	£7,303	£9,494	£9,969	£7,327	£37,673
Net Return	£4,573	£8,365	£10,634	£11,262	£8,778	£43,612
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	15%	19%	21%	16%	80%