	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,148	£11,315	£11,485	£11,772	£12,066	£57,787
Total Expenses	£8,717	£8,784	£8,842	£8,913	£8,985	£44,240
Profit Before Tax	£2,431	£2,531	£2,643	£2,860	£3,082	£13,546
Profit After Tax	£1,969	£2,050	£2,141	£2,316	£2,496	£10,972
Change In Property Value	£2	£3,483	£6,216	£8,272	£5,763	£23,736
Net Return	£1,971	£5,533	£8,357	£10,588	£8,259	£34,708
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	16%	20%	16%	65%