	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,000	£6,090	£6,181	£6,336	£6,494	£31,102
Total Expenses	£4,961	£4,983	£5,002	£5,028	£5,054	£25,027
Profit Before Tax	£1,039	£1,107	£1,179	£1,308	£1,440	£6,074
Profit After Tax	£842	£897	£955	£1,060	£1,166	£4,920
Change In Property Value	£3,600	£6,798	£7,824	£8,293	£6,593	£33,108
Net Return	£4,442	£7,695	£8,779	£9,353	£7,760	£38,028
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	21%	24%	25%	21%	103%