	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,282	£10,487	£10,749	£11,018	£52,616
Total Expenses	£8,156	£8,226	£8,288	£8,356	£8,425	£41,450
Profit Before Tax	£1,924	£2,056	£2,200	£2,394	£2,593	£11,166
Profit After Tax	£1,559	£1,665	£1,782	£1,939	£2,100	£9,045
Change In Property Value	£4,800	£8,240	£10,382	£11,005	£9,721	£44,148
Net Return	£6,358	£9,905	£12,164	£12,944	£11,821	£53,192
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	18%	22%	24%	22%	98%