	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,752	£13,958	£14,307	£14,665	£15,105	£71,787
Total Expenses	£11,794	£11,826	£11,872	£11,918	£11,973	£59,383
Profit Before Tax	£1,958	£2,132	£2,436	£2,746	£3,132	£12,404
Profit After Tax	£1,586	£1,727	£1,973	£2,225	£2,537	£10,047
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£7,836	£8,133	£13,792	£17,321	£19,911	£66,994
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	23%	26%	88%