	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,160	£8,282	£8,407	£8,617	£8,832	£42,298
Total Expenses	£6,677	£6,739	£6,793	£6,856	£6,920	£33,984
Profit Before Tax	£1,483	£1,543	£1,614	£1,761	£1,913	£8,314
Profit After Tax	£1,201	£1,250	£1,307	£1,427	£1,549	£6,734
Change In Property Value	£3,600	£6,798	£7,824	£8,293	£6,593	£33,108
Net Return	£4,801	£8,048	£9,131	£9,720	£8,142	£39,843
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	22%	25%	26%	22%	108%