	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,948	£13,207	£13,471	£13,808	£14,153	£67,587
Total Expenses	£8,925	£9,001	£9,069	£9,144	£9,221	£45,361
Profit Before Tax	£4,023	£4,206	£4,402	£4,664	£4,932	£22,226
Profit After Tax	£3,258	£3,407	£3,566	£3,778	£3,995	£18,003
Change In Property Value	£5,250	£9,013	£11,356	£12,037	£10,633	£48,288
Net Return	£8,508	£12,419	£14,922	£15,815	£14,627	£66,291
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	21%	25%	27%	25%	112%