	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,720	£9,914	£10,113	£10,366	£10,625	£50,737
Total Expenses	£6,447	£6,516	£6,577	£6,644	£6,713	£32,898
Profit Before Tax	£3,273	£3,398	£3,536	£3,721	£3,912	£17,840
Profit After Tax	£2,651	£2,752	£2,864	£3,014	£3,169	£14,450
Change In Property Value	£3,240	£5,562	£7,008	£7,429	£6,562	£29,801
Net Return	£5,891	£8,314	£9,872	£10,443	£9,730	£44,251
Return From Rental Income (%)	7%	8%	8%	8%	9%	39%
Total Net Return (%)	16%	23%	27%	29%	27%	121%