	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,916	£12,095	£12,397	£12,707	£13,088	£62,203
Total Expenses	£9,230	£9,259	£9,300	£9,342	£9,391	£46,522
Profit Before Tax	£2,686	£2,836	£3,097	£3,365	£3,697	£15,681
Profit After Tax	£2,176	£2,297	£2,508	£2,726	£2,995	£12,701
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£6,926	£7,166	£11,491	£14,199	£16,199	£55,981
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	12%	20%	24%	28%	97%