	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,504	£9,694	£9,888	£10,135	£10,389	£49,610
Total Expenses	£6,972	£7,041	£7,102	£7,168	£7,236	£35,520
Profit Before Tax	£2,532	£2,653	£2,786	£2,967	£3,152	£14,090
Profit After Tax	£2,051	£2,149	£2,257	£2,403	£2,553	£11,413
Change In Property Value	£3,750	£6,438	£8,111	£8,598	£7,595	£34,492
Net Return	£5,801	£8,586	£10,368	£11,001	£10,148	£45,904
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	20%	25%	26%	24%	109%