	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,048	£12,229	£12,412	£12,722	£13,041	£62,452
Total Expenses	£8,514	£8,582	£8,641	£8,714	£8,788	£43,239
Profit Before Tax	£3,534	£3,647	£3,771	£4,009	£4,252	£19,213
Profit After Tax	£2,863	£2,954	£3,055	£3,247	£3,444	£15,563
Change In Property Value	£4,950	£9,347	£10,758	£11,403	£9,066	£45,524
Net Return	£7,813	£12,301	£13,812	£14,650	£12,510	£61,087
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	24%	27%	29%	25%	121%