	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,960	£10,109	£10,261	£10,518	£10,781	£51,629
Total Expenses	£7,448	£7,513	£7,569	£7,636	£7,705	£37,871
Profit Before Tax	£2,512	£2,597	£2,692	£2,881	£3,075	£13,757
Profit After Tax	£2,035	£2,103	£2,181	£2,334	£2,491	£11,143
Change In Property Value	£4,151	£7,838	£9,021	£9,562	£7,602	£38,175
Net Return	£6,186	£9,942	£11,202	£11,896	£10,093	£49,318
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	15%	23%	26%	28%	24%	116%