	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,904	£12,083	£12,264	£12,570	£12,885	£61,705
Total Expenses	£8,821	£8,889	£8,948	£9,020	£9,095	£44,773
Profit Before Tax	£3,083	£3,194	£3,316	£3,550	£3,790	£16,932
Profit After Tax	£2,497	£2,587	£2,686	£2,875	£3,070	£13,715
Change In Property Value	£3,500	£7,140	£9,282	£9,746	£7,163	£36,831
Net Return	£5,997	£9,727	£11,968	£12,622	£10,233	£50,547
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	11%	18%	22%	24%	19%	94%