	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,040	£14,251	£14,464	£14,826	£15,197	£72,778
Total Expenses	£9,678	£9,749	£9,812	£9,890	£9,969	£49,098
Profit Before Tax	£4,362	£4,501	£4,653	£4,936	£5,227	£23,680
Profit After Tax	£3,533	£3,646	£3,769	£3,998	£4,234	£19,181
Change In Property Value	£3,900	£7,956	£10,343	£10,860	£7,982	£41,041
Net Return	£7,433	£11,602	£14,112	£14,858	£12,216	£60,221
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	19%	24%	25%	21%	101%