	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,624	£6,723	£6,824	£6,995	£7,170	£34,336
Total Expenses	£5,184	£5,207	£5,227	£5,255	£5,283	£26,155
Profit Before Tax	£1,440	£1,517	£1,597	£1,740	£1,887	£8,181
Profit After Tax	£1,166	£1,228	£1,294	£1,410	£1,528	£6,626
Change In Property Value	£2,500	£5,100	£6,630	£6,962	£5,117	£26,308
Net Return	£3,666	£6,328	£7,924	£8,371	£6,645	£32,935
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	10%	16%	21%	22%	17%	86%