	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,392	£7,540	£7,691	£7,883	£8,080	£38,585
Total Expenses	£5,603	£5,668	£5,724	£5,785	£5,847	£28,626
Profit Before Tax	£1,789	£1,872	£1,967	£2,098	£2,233	£9,960
Profit After Tax	£1,449	£1,517	£1,593	£1,700	£1,809	£8,067
Change In Property Value	£2,670	£4,584	£5,775	£6,122	£5,408	£24,558
Net Return	£4,119	£6,100	£7,368	£7,821	£7,216	£32,625
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	20%	24%	26%	24%	107%