	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,000	£9,135	£9,272	£9,504	£9,741	£46,652
Total Expenses	£7,190	£7,216	£7,240	£7,273	£7,308	£36,227
Profit Before Tax	£1,810	£1,919	£2,032	£2,230	£2,434	£10,425
Profit After Tax	£1,466	£1,554	£1,646	£1,807	£1,971	£8,444
Change In Property Value	£5,399	£10,194	£11,733	£12,437	£9,887	£49,649
Net Return	£6,865	£11,749	£13,379	£14,243	£11,858	£58,093
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	21%	24%	26%	22%	106%