	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,784	£15,006	£15,231	£15,612	£16,002	£76,634
Total Expenses	£12,005	£12,077	£12,140	£12,220	£12,302	£60,745
Profit Before Tax	£2,779	£2,929	£3,090	£3,391	£3,700	£15,890
Profit After Tax	£2,251	£2,372	£2,503	£2,747	£2,997	£12,871
Change In Property Value	£5,300	£10,812	£14,056	£14,758	£10,847	£55,773
Net Return	£7,551	£13,184	£16,559	£17,505	£13,844	£68,644
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	9%	16%	20%	22%	17%	84%