	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,612	£9,756	£9,903	£10,150	£10,404	£49,825
Total Expenses	£7,412	£7,439	£7,464	£7,499	£7,535	£37,349
Profit Before Tax	£2,200	£2,317	£2,439	£2,651	£2,869	£12,476
Profit After Tax	£1,782	£1,877	£1,975	£2,147	£2,324	£10,106
Change In Property Value	£3,699	£7,546	£9,810	£10,300	£7,571	£38,926
Net Return	£5,481	£9,423	£11,785	£12,448	£9,894	£49,031
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	10%	17%	21%	22%	18%	87%