	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,932	£8,051	£8,172	£8,376	£8,585	£41,116
Total Expenses	£6,783	£6,845	£6,898	£6,960	£7,024	£34,509
Profit Before Tax	£1,149	£1,206	£1,274	£1,416	£1,562	£6,607
Profit After Tax	£931	£977	£1,032	£1,147	£1,265	£5,351
Change In Property Value	£4,340	£7,059	£8,124	£8,611	£7,607	£35,741
Net Return	£5,271	£8,036	£9,156	£9,758	£8,872	£41,092
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	14%	21%	24%	26%	23%	108%