	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,476	£7,588	£7,702	£7,895	£8,092	£38,752
Total Expenses	£6,287	£6,348	£6,400	£6,462	£6,524	£32,021
Profit Before Tax	£1,189	£1,240	£1,302	£1,433	£1,568	£6,732
Profit After Tax	£963	£1,004	£1,054	£1,161	£1,270	£5,453
Change In Property Value	£3,300	£6,232	£7,172	£7,602	£6,044	£30,349
Net Return	£4,263	£7,236	£8,226	£8,763	£7,314	£35,802
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	13%	21%	24%	26%	22%	105%