	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,548	£13,751	£13,957	£14,306	£14,664	£70,227
Total Expenses	£10,272	£10,343	£10,404	£10,481	£10,560	£52,060
Profit Before Tax	£3,276	£3,408	£3,553	£3,825	£4,105	£18,167
Profit After Tax	£2,653	£2,761	£2,878	£3,099	£3,325	£14,715
Change In Property Value	£6,450	£12,180	£14,018	£14,859	£11,813	£59,319
Net Return	£9,103	£14,941	£16,896	£17,957	£15,137	£74,034
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	23%	26%	27%	23%	113%