	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,844	£12,081	£12,383	£12,692	£13,010	£62,010
Total Expenses	£10,524	£10,594	£10,667	£10,742	£10,816	£53,344
Profit Before Tax	£1,320	£1,487	£1,716	£1,951	£2,193	£8,666
Profit After Tax	£1,069	£1,204	£1,390	£1,580	£1,777	£7,020
Change In Property Value	£5,550	£5,717	£9,813	£12,365	£13,107	£46,551
Net Return	£6,619	£6,921	£11,203	£13,945	£14,883	£53,571
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	11%	11%	18%	22%	24%	85%