	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,940	£6,059	£6,180	£6,334	£6,493	£31,006
Total Expenses	£4,569	£4,593	£4,616	£4,642	£4,668	£23,087
Profit Before Tax	£1,371	£1,466	£1,564	£1,693	£1,825	£7,919
Profit After Tax	£1,111	£1,187	£1,267	£1,371	£1,478	£6,414
Change In Property Value	£3,240	£5,562	£7,008	£7,429	£6,562	£29,801
Net Return	£4,351	£6,749	£8,275	£8,800	£8,040	£36,215
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	12%	18%	23%	24%	22%	99%