	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,240	£9,379	£9,519	£9,757	£10,001	£47,896
Total Expenses	£8,233	£8,297	£8,352	£8,417	£8,484	£41,783
Profit Before Tax	£1,007	£1,082	£1,167	£1,340	£1,517	£6,113
Profit After Tax	£816	£876	£946	£1,085	£1,229	£4,952
Change In Property Value	£2	£3,300	£5,891	£7,839	£5,461	£22,492
Net Return	£817	£4,176	£6,836	£8,924	£6,689	£27,443
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	14%	18%	13%	54%