	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,892	£12,070	£12,372	£12,681	£13,062	£62,078
Total Expenses	£10,926	£10,990	£11,063	£11,138	£11,218	£55,334
Profit Before Tax	£966	£1,081	£1,309	£1,544	£1,844	£6,744
Profit After Tax	£783	£875	£1,061	£1,251	£1,493	£5,462
Change In Property Value	£4,875	£4,997	£9,219	£11,775	£13,552	£44,418
Net Return	£5,658	£5,872	£10,280	£13,026	£15,045	£49,880
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	10%	10%	17%	22%	25%	84%