	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,398	£13,599	£13,939	£14,287	£68,423
Total Expenses	£10,395	£10,465	£10,526	£10,602	£10,680	£52,668
Profit Before Tax	£2,805	£2,933	£3,073	£3,337	£3,608	£15,755
Profit After Tax	£2,272	£2,376	£2,489	£2,703	£2,922	£12,762
Change In Property Value	£6,597	£12,457	£14,337	£15,197	£12,082	£60,671
Net Return	£8,869	£14,833	£16,826	£17,900	£15,004	£73,433
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	13%	22%	25%	27%	22%	110%