	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,104	£22,436	£22,772	£23,341	£23,925	£114,578
Total Expenses	£14,667	£14,750	£14,825	£14,924	£15,025	£74,191
Profit Before Tax	£7,437	£7,685	£7,947	£8,418	£8,900	£40,386
Profit After Tax	£6,024	£6,225	£6,437	£6,818	£7,209	£32,713
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£6,027	£12,725	£18,040	£22,258	£17,965	£77,015
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	6%	12%	18%	22%	18%	75%