	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,412	£8,580	£8,752	£8,971	£9,195	£43,910
Total Expenses	£6,007	£6,036	£6,063	£6,096	£6,129	£30,330
Profit Before Tax	£2,405	£2,544	£2,689	£2,875	£3,066	£13,579
Profit After Tax	£1,948	£2,061	£2,178	£2,329	£2,484	£10,999
Change In Property Value	£4,350	£7,468	£9,409	£9,974	£8,810	£40,010
Net Return	£6,298	£9,528	£11,587	£12,302	£11,294	£51,010
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	13%	20%	24%	25%	23%	104%