	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,644	£13,849	£14,056	£14,408	£14,768	£70,725
Total Expenses	£11,839	£11,872	£11,903	£11,948	£11,995	£59,556
Profit Before Tax	£1,805	£1,977	£2,154	£2,460	£2,773	£11,169
Profit After Tax	£1,462	£1,601	£1,745	£1,992	£2,246	£9,047
Change In Property Value	£4,650	£11,013	£14,655	£17,016	£12,507	£59,840
Net Return	£6,112	£12,614	£16,399	£19,008	£14,753	£68,887
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	6%	13%	17%	20%	15%	71%