	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,884	£11,102	£11,379	£11,664	£11,955	£56,984
Total Expenses	£9,833	£9,901	£9,971	£10,044	£10,116	£49,864
Profit Before Tax	£1,051	£1,201	£1,408	£1,620	£1,840	£7,119
Profit After Tax	£851	£973	£1,140	£1,312	£1,490	£5,767
Change In Property Value	£5,100	£5,253	£9,017	£11,362	£12,044	£42,776
Net Return	£5,951	£6,226	£10,158	£12,674	£13,534	£48,542
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	11%	18%	22%	23%	84%