	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,020	£10,170	£10,425	£10,685	£11,006	£52,306
Total Expenses	£9,001	£9,027	£9,063	£9,100	£9,143	£45,334
Profit Before Tax	£1,019	£1,143	£1,361	£1,585	£1,863	£6,971
Profit After Tax	£826	£926	£1,103	£1,284	£1,509	£5,647
Change In Property Value	£4,725	£4,843	£8,936	£11,413	£13,135	£43,051
Net Return	£5,551	£5,769	£10,038	£12,696	£14,644	£48,698
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	17%	22%	25%	84%