	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,520	£11,693	£11,868	£12,165	£12,469	£59,715
Total Expenses	£8,298	£8,366	£8,424	£8,496	£8,569	£42,153
Profit Before Tax	£3,222	£3,327	£3,444	£3,669	£3,900	£17,562
Profit After Tax	£2,610	£2,695	£2,790	£2,972	£3,159	£14,225
Change In Property Value	£4,799	£9,061	£10,429	£11,054	£8,788	£44,131
Net Return	£7,408	£11,756	£13,218	£14,026	£11,947	£58,356
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	15%	24%	27%	29%	24%	119%