	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,232	£8,355	£8,481	£8,693	£8,910	£42,671
Total Expenses	£6,716	£6,779	£6,832	£6,895	£6,960	£34,182
Profit Before Tax	£1,516	£1,577	£1,649	£1,798	£1,950	£8,489
Profit After Tax	£1,228	£1,277	£1,335	£1,456	£1,580	£6,876
Change In Property Value	£3,630	£6,855	£7,889	£8,362	£6,648	£33,384
Net Return	£4,858	£8,132	£9,224	£9,818	£8,228	£40,260
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	22%	25%	26%	22%	108%