	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,452	£7,564	£7,677	£7,869	£8,066	£38,628
Total Expenses	£5,898	£5,960	£6,012	£6,073	£6,135	£30,078
Profit Before Tax	£1,554	£1,604	£1,665	£1,796	£1,931	£8,550
Profit After Tax	£1,258	£1,299	£1,349	£1,455	£1,564	£6,926
Change In Property Value	£2,940	£5,552	£6,390	£6,773	£5,384	£27,039
Net Return	£4,198	£6,851	£7,738	£8,228	£6,948	£33,964
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	23%	25%	27%	23%	112%