	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,724	£14,945	£15,169	£15,548	£15,937	£76,323
Total Expenses	£9,373	£9,407	£9,440	£9,488	£9,538	£47,246
Profit Before Tax	£5,351	£5,538	£5,729	£6,060	£6,399	£29,077
Profit After Tax	£4,335	£4,485	£4,641	£4,909	£5,183	£23,553
Change In Property Value	£3,450	£8,171	£10,873	£12,625	£9,279	£44,398
Net Return	£7,785	£12,656	£15,514	£17,533	£14,462	£67,950
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	11%	18%	22%	25%	21%	97%