	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,624	£15,858	£16,096	£16,499	£16,911	£80,988
Total Expenses	£9,141	£9,177	£9,211	£9,262	£9,313	£46,104
Profit Before Tax	£6,483	£6,682	£6,885	£7,237	£7,598	£34,885
Profit After Tax	£5,251	£5,412	£5,577	£5,862	£6,154	£28,257
Change In Property Value	£3,300	£7,816	£10,400	£12,076	£8,876	£42,467
Net Return	£8,551	£13,228	£15,977	£17,938	£15,030	£70,724
Return From Rental Income (%)	8%	8%	8%	9%	9%	42%
Total Net Return (%)	13%	20%	24%	27%	22%	106%