	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,940	£9,074	£9,210	£9,440	£9,676	£46,341
Total Expenses	£6,946	£7,010	£7,064	£7,129	£7,196	£35,346
Profit Before Tax	£1,994	£2,064	£2,146	£2,311	£2,481	£10,996
Profit After Tax	£1,615	£1,672	£1,738	£1,872	£2,010	£8,906
Change In Property Value	£3,779	£7,135	£8,212	£8,705	£6,920	£34,750
Net Return	£5,393	£8,807	£9,950	£10,577	£8,930	£43,656
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	113%