	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,240	£12,424	£12,734	£13,053	£13,444	£63,894
Total Expenses	£11,246	£11,276	£11,318	£11,360	£11,410	£56,610
Profit Before Tax	£994	£1,148	£1,417	£1,692	£2,034	£7,284
Profit After Tax	£805	£930	£1,147	£1,371	£1,647	£5,900
Change In Property Value	£6,000	£6,150	£11,347	£14,492	£16,679	£54,668
Net Return	£6,805	£7,080	£12,494	£15,863	£18,327	£60,569
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	10%	17%	22%	25%	83%