	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,672	£9,865	£10,063	£10,314	£10,572	£50,487
Total Expenses	£8,707	£8,738	£8,768	£8,804	£8,840	£43,858
Profit Before Tax	£965	£1,127	£1,294	£1,510	£1,732	£6,629
Profit After Tax	£782	£913	£1,048	£1,223	£1,403	£5,369
Change In Property Value	£6,750	£11,588	£14,600	£15,476	£13,671	£62,085
Net Return	£7,532	£12,500	£15,649	£16,700	£15,073	£67,454
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	16%	20%	22%	20%	88%