	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,072	£9,208	£9,346	£9,580	£9,819	£47,025
Total Expenses	£6,716	£6,742	£6,766	£6,800	£6,835	£33,859
Profit Before Tax	£2,356	£2,466	£2,580	£2,780	£2,985	£13,166
Profit After Tax	£1,908	£1,997	£2,090	£2,252	£2,418	£10,665
Change In Property Value	£4,125	£7,611	£9,720	£11,187	£7,906	£40,549
Net Return	£6,033	£9,608	£11,810	£13,439	£10,323	£51,214
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	23%	27%	20%	101%