	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,640	£8,770	£8,901	£9,124	£9,352	£44,786
Total Expenses	£6,723	£6,786	£6,841	£6,905	£6,970	£34,225
Profit Before Tax	£1,917	£1,983	£2,061	£2,219	£2,382	£10,561
Profit After Tax	£1,552	£1,606	£1,669	£1,797	£1,929	£8,555
Change In Property Value	£3,599	£6,795	£7,821	£8,290	£6,590	£33,095
Net Return	£5,151	£8,402	£9,490	£10,087	£8,520	£41,649
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	113%