	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,628	£8,757	£8,889	£9,111	£9,339	£44,724
Total Expenses	£6,885	£6,948	£7,002	£7,066	£7,131	£35,031
Profit Before Tax	£1,743	£1,810	£1,887	£2,045	£2,208	£9,693
Profit After Tax	£1,412	£1,466	£1,528	£1,657	£1,788	£7,851
Change In Property Value	£3,125	£5,125	£7,329	£8,435	£5,961	£29,974
Net Return	£4,537	£6,591	£8,857	£10,091	£7,749	£37,825
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	17%	23%	26%	20%	98%