	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,228	£6,353	£6,480	£6,642	£6,808	£32,509
Total Expenses	£5,036	£5,098	£5,152	£5,210	£5,269	£25,766
Profit Before Tax	£1,192	£1,254	£1,328	£1,431	£1,538	£6,744
Profit After Tax	£966	£1,016	£1,075	£1,160	£1,246	£5,462
Change In Property Value	£2,250	£3,863	£4,867	£5,159	£4,557	£20,695
Net Return	£3,216	£4,878	£5,942	£6,318	£5,803	£26,157
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	12%	19%	23%	25%	23%	102%