	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,900	£12,079	£12,260	£12,566	£12,880	£61,685
Total Expenses	£8,660	£8,728	£8,787	£8,859	£8,933	£43,967
Profit Before Tax	£3,240	£3,351	£3,473	£3,707	£3,947	£17,718
Profit After Tax	£2,625	£2,714	£2,813	£3,003	£3,197	£14,352
Change In Property Value	£5,100	£9,631	£11,084	£11,749	£9,340	£46,904
Net Return	£7,725	£12,345	£13,897	£14,752	£12,537	£61,255
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	24%	27%	28%	24%	118%