	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,076	£14,287	£14,501	£14,864	£15,236	£72,964
Total Expenses	£8,986	£9,020	£9,051	£9,098	£9,146	£45,301
Profit Before Tax	£5,090	£5,267	£5,450	£5,766	£6,090	£27,663
Profit After Tax	£4,123	£4,267	£4,415	£4,670	£4,933	£22,407
Change In Property Value	£3,300	£7,816	£10,400	£12,076	£8,876	£42,467
Net Return	£7,423	£12,082	£14,815	£16,746	£13,808	£64,874
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	11%	18%	22%	25%	21%	97%