	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,508	£8,636	£8,765	£8,984	£9,209	£44,102
Total Expenses	£6,709	£6,771	£6,825	£6,889	£6,954	£34,148
Profit Before Tax	£1,799	£1,864	£1,940	£2,095	£2,255	£9,954
Profit After Tax	£1,458	£1,510	£1,571	£1,697	£1,826	£8,062
Change In Property Value	£3,597	£6,792	£7,817	£8,286	£6,588	£33,081
Net Return	£5,055	£8,302	£9,389	£9,984	£8,414	£41,143
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	22%	25%	27%	23%	111%