	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,296	£10,450	£10,607	£10,872	£11,144	£53,370
Total Expenses	£7,693	£7,759	£7,815	£7,884	£7,954	£39,105
Profit Before Tax	£2,603	£2,692	£2,792	£2,989	£3,191	£14,265
Profit After Tax	£2,108	£2,180	£2,261	£2,421	£2,584	£11,555
Change In Property Value	£4,349	£8,211	£9,451	£10,018	£7,964	£39,992
Net Return	£6,457	£10,392	£11,712	£12,438	£10,548	£51,547
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	15%	23%	26%	28%	24%	116%