	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,960	£13,219	£13,484	£13,821	£14,166	£67,650
Total Expenses	£9,518	£9,556	£9,593	£9,637	£9,682	£47,987
Profit Before Tax	£3,442	£3,663	£3,890	£4,183	£4,484	£19,662
Profit After Tax	£2,788	£2,967	£3,151	£3,389	£3,632	£15,927
Change In Property Value	£7,200	£12,360	£15,574	£16,508	£14,582	£66,224
Net Return	£9,988	£15,327	£18,725	£19,897	£18,214	£82,150
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	12%	19%	23%	24%	22%	100%