	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,800	£7,917	£8,036	£8,237	£8,443	£40,432
Total Expenses	£6,106	£6,130	£6,153	£6,183	£6,214	£30,787
Profit Before Tax	£1,694	£1,787	£1,883	£2,054	£2,228	£9,645
Profit After Tax	£1,372	£1,447	£1,525	£1,663	£1,805	£7,813
Change In Property Value	£5,250	£8,539	£9,827	£10,417	£9,202	£43,235
Net Return	£6,622	£9,986	£11,353	£12,080	£11,006	£51,047
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	14%	22%	25%	26%	24%	111%