	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,240	£9,425	£9,660	£9,902	£10,149	£48,377
Total Expenses	£7,970	£8,000	£8,035	£8,070	£8,105	£40,180
Profit Before Tax	£1,270	£1,424	£1,626	£1,832	£2,044	£8,196
Profit After Tax	£1,028	£1,154	£1,317	£1,484	£1,656	£6,639
Change In Property Value	£4,950	£5,099	£8,752	£11,028	£11,690	£41,519
Net Return	£5,978	£6,252	£10,069	£12,512	£13,346	£48,158
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	20%	25%	26%	95%