	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,560	£10,718	£10,879	£11,151	£11,430	£54,739
Total Expenses	£8,202	£8,268	£8,325	£8,394	£8,465	£41,655
Profit Before Tax	£2,358	£2,450	£2,554	£2,757	£2,965	£13,084
Profit After Tax	£1,910	£1,985	£2,069	£2,233	£2,402	£10,598
Change In Property Value	£4,799	£9,061	£10,429	£11,054	£8,788	£44,131
Net Return	£6,708	£11,046	£12,497	£13,287	£11,190	£54,728
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	23%	26%	27%	23%	112%