	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,436	£11,608	£11,782	£12,076	£12,378	£59,279
Total Expenses	£10,222	£10,289	£10,348	£10,419	£10,492	£51,770
Profit Before Tax	£1,214	£1,318	£1,434	£1,657	£1,886	£7,510
Profit After Tax	£983	£1,068	£1,162	£1,342	£1,528	£6,083
Change In Property Value	£2,200	£6,666	£9,155	£10,711	£8,706	£37,437
Net Return	£3,183	£7,734	£10,316	£12,053	£10,234	£43,520
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	5%	12%	15%	18%	15%	65%