	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,996	£13,191	£13,389	£13,724	£14,067	£67,366
Total Expenses	£9,843	£9,875	£9,905	£9,949	£9,994	£49,568
Profit Before Tax	£3,153	£3,316	£3,483	£3,774	£4,072	£17,798
Profit After Tax	£2,554	£2,686	£2,822	£3,057	£3,299	£14,417
Change In Property Value	£5,000	£10,200	£13,260	£13,923	£10,233	£52,616
Net Return	£7,554	£12,886	£16,082	£16,980	£13,532	£67,033
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	10%	17%	21%	22%	18%	88%