	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,152	£10,355	£10,562	£10,826	£11,097	£52,992
Total Expenses	£7,681	£7,751	£7,813	£7,881	£7,951	£39,075
Profit Before Tax	£2,471	£2,604	£2,750	£2,945	£3,146	£13,917
Profit After Tax	£2,002	£2,109	£2,227	£2,386	£2,549	£11,273
Change In Property Value	£4,350	£7,468	£9,409	£9,974	£8,810	£40,010
Net Return	£6,352	£9,577	£11,636	£12,359	£11,359	£51,283
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	20%	24%	25%	23%	105%