	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,540	£6,671	£6,804	£6,974	£7,149	£34,138
Total Expenses	£5,389	£5,452	£5,506	£5,565	£5,625	£27,537
Profit Before Tax	£1,151	£1,219	£1,298	£1,409	£1,523	£6,601
Profit After Tax	£932	£987	£1,051	£1,141	£1,234	£5,346
Change In Property Value	£2,550	£4,378	£5,516	£5,847	£5,164	£23,454
Net Return	£3,482	£5,365	£6,567	£6,988	£6,398	£28,801
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	12%	18%	23%	24%	22%	99%