	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,104	£13,301	£13,500	£13,838	£14,184	£67,926
Total Expenses	£9,165	£9,234	£9,295	£9,371	£9,448	£46,513
Profit Before Tax	£3,939	£4,066	£4,205	£4,467	£4,735	£21,413
Profit After Tax	£3,191	£3,294	£3,406	£3,618	£3,836	£17,344
Change In Property Value	£5,459	£10,307	£11,863	£12,575	£9,997	£50,201
Net Return	£8,649	£13,601	£15,269	£16,193	£13,833	£67,545
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	16%	24%	27%	29%	25%	122%