	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,892	£12,070	£12,251	£12,558	£12,872	£61,643
Total Expenses	£7,963	£7,994	£8,022	£8,063	£8,105	£40,147
Profit Before Tax	£3,929	£4,077	£4,229	£4,495	£4,767	£21,496
Profit After Tax	£3,182	£3,302	£3,426	£3,641	£3,861	£17,412
Change In Property Value	£4,875	£7,995	£11,433	£13,158	£9,298	£46,759
Net Return	£8,057	£11,297	£14,859	£16,799	£13,159	£64,171
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	14%	19%	25%	28%	22%	108%