	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,028	£8,148	£8,271	£8,477	£8,689	£41,614
Total Expenses	£6,841	£6,903	£6,956	£7,018	£7,082	£34,800
Profit Before Tax	£1,187	£1,246	£1,315	£1,459	£1,607	£6,814
Profit After Tax	£962	£1,009	£1,065	£1,182	£1,302	£5,519
Change In Property Value	£3,765	£7,109	£8,182	£8,673	£6,895	£34,624
Net Return	£4,727	£8,118	£9,247	£9,855	£8,197	£40,144
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	25%	21%	104%