	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,032	£10,182	£10,437	£10,698	£11,019	£52,368
Total Expenses	£8,248	£8,274	£8,311	£8,348	£8,391	£41,571
Profit Before Tax	£1,784	£1,908	£2,126	£2,350	£2,628	£10,797
Profit After Tax	£1,445	£1,545	£1,722	£1,904	£2,129	£8,746
Change In Property Value	£4,250	£4,356	£8,037	£10,265	£11,815	£38,723
Net Return	£5,695	£5,902	£9,760	£12,169	£13,944	£47,469
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	27%	91%