	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,860	£11,023	£11,188	£11,468	£11,755	£56,294
Total Expenses	£6,959	£6,988	£7,015	£7,053	£7,093	£35,108
Profit Before Tax	£3,901	£4,035	£4,173	£4,415	£4,662	£21,186
Profit After Tax	£3,160	£3,268	£3,380	£3,576	£3,776	£17,161
Change In Property Value	£2,505	£5,933	£7,895	£9,167	£6,737	£32,236
Net Return	£5,665	£9,201	£11,275	£12,743	£10,514	£49,397
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	11%	18%	22%	25%	21%	97%