	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,596	£7,710	£7,826	£8,021	£8,222	£39,375
Total Expenses	£5,975	£6,037	£6,089	£6,151	£6,214	£30,466
Profit Before Tax	£1,621	£1,673	£1,736	£1,870	£2,008	£8,908
Profit After Tax	£1,313	£1,355	£1,406	£1,515	£1,627	£7,216
Change In Property Value	£2,999	£5,662	£6,517	£6,908	£5,492	£27,577
Net Return	£4,311	£7,017	£7,923	£8,423	£7,118	£34,792
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	112%