	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,396	£9,537	£9,680	£9,922	£10,170	£48,705
Total Expenses	£7,875	£7,901	£7,926	£7,960	£7,996	£39,658
Profit Before Tax	£1,521	£1,636	£1,754	£1,962	£2,174	£9,047
Profit After Tax	£1,232	£1,325	£1,421	£1,589	£1,761	£7,328
Change In Property Value	£3,000	£7,105	£9,455	£10,978	£8,069	£38,607
Net Return	£4,232	£8,430	£10,876	£12,567	£9,830	£45,935
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	7%	14%	18%	21%	16%	75%