	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,748	£11,983	£12,223	£12,528	£12,841	£61,323
Total Expenses	£7,518	£7,592	£7,657	£7,729	£7,803	£38,299
Profit Before Tax	£4,230	£4,391	£4,566	£4,799	£5,038	£23,024
Profit After Tax	£3,426	£3,557	£3,698	£3,887	£4,081	£18,650
Change In Property Value	£4,050	£6,952	£8,760	£9,285	£8,202	£37,249
Net Return	£7,476	£10,509	£12,458	£13,173	£12,283	£55,899
Return From Rental Income (%)	8%	8%	8%	9%	9%	41%
Total Net Return (%)	16%	23%	27%	29%	27%	123%