	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,480	£6,610	£6,742	£6,910	£7,083	£33,825
Total Expenses	£5,009	£5,034	£5,058	£5,085	£5,113	£25,300
Profit Before Tax	£1,471	£1,575	£1,684	£1,825	£1,970	£8,525
Profit After Tax	£1,192	£1,276	£1,364	£1,478	£1,596	£6,905
Change In Property Value	£3,600	£6,180	£7,787	£8,254	£7,291	£33,112
Net Return	£4,792	£7,456	£9,151	£9,732	£8,887	£40,017
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	13%	20%	25%	26%	24%	108%