	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,484	£17,746	£18,012	£18,463	£18,924	£90,630
Total Expenses	£10,903	£10,942	£10,979	£11,035	£11,091	£54,951
Profit Before Tax	£6,581	£6,804	£7,033	£7,428	£7,833	£35,679
Profit After Tax	£5,330	£5,511	£5,697	£6,017	£6,345	£28,900
Change In Property Value	£4,035	£9,556	£12,717	£14,765	£10,853	£51,926
Net Return	£9,365	£15,068	£18,414	£20,782	£17,197	£80,826
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	11%	18%	22%	25%	21%	98%