	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,332	£10,539	£10,749	£11,018	£11,294	£53,932
Total Expenses	£7,807	£7,840	£7,872	£7,909	£7,947	£39,376
Profit Before Tax	£2,525	£2,698	£2,878	£3,109	£3,346	£14,556
Profit After Tax	£2,045	£2,186	£2,331	£2,518	£2,710	£11,790
Change In Property Value	£5,850	£10,043	£12,654	£13,413	£11,848	£53,807
Net Return	£7,895	£12,228	£14,984	£15,931	£14,558	£65,597
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	12%	18%	23%	24%	22%	99%