	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,436	£11,665	£11,898	£12,195	£12,500	£59,695
Total Expenses	£8,722	£8,757	£8,791	£8,831	£8,872	£43,974
Profit Before Tax	£2,714	£2,907	£3,107	£3,364	£3,628	£15,720
Profit After Tax	£2,198	£2,355	£2,517	£2,725	£2,939	£12,733
Change In Property Value	£6,600	£11,330	£14,276	£15,132	£13,367	£60,705
Net Return	£8,798	£13,685	£16,792	£17,857	£16,306	£73,438
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	18%	22%	24%	22%	98%