	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,728	£13,934	£14,143	£14,497	£14,859	£71,160
Total Expenses	£9,112	£9,145	£9,176	£9,222	£9,269	£45,925
Profit Before Tax	£4,616	£4,789	£4,967	£5,274	£5,590	£25,235
Profit After Tax	£3,739	£3,879	£4,023	£4,272	£4,528	£20,440
Change In Property Value	£5,625	£9,225	£13,192	£15,183	£10,729	£53,953
Net Return	£9,364	£13,104	£17,215	£19,455	£15,257	£74,394
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	19%	25%	28%	22%	109%