	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,800	£7,917	£8,036	£8,237	£8,443	£40,432
Total Expenses	£6,641	£6,703	£6,756	£6,817	£6,881	£33,798
Profit Before Tax	£1,159	£1,214	£1,280	£1,419	£1,562	£6,634
Profit After Tax	£939	£984	£1,037	£1,150	£1,265	£5,374
Change In Property Value	£3,600	£6,798	£7,824	£8,293	£6,593	£33,108
Net Return	£4,539	£7,782	£8,861	£9,443	£7,858	£38,482
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	12%	21%	24%	26%	21%	104%