	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,752	£10,913	£11,077	£11,354	£11,638	£55,734
Total Expenses	£7,978	£8,007	£8,033	£8,071	£8,110	£40,200
Profit Before Tax	£2,774	£2,907	£3,044	£3,282	£3,527	£15,534
Profit After Tax	£2,247	£2,354	£2,465	£2,659	£2,857	£12,583
Change In Property Value	£6,965	£11,328	£13,038	£13,820	£12,208	£57,358
Net Return	£9,212	£13,682	£15,503	£16,479	£15,065	£69,941
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	15%	23%	26%	27%	25%	115%