	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,516	£12,766	£13,085	£13,413	£13,748	£65,528
Total Expenses	£8,766	£8,837	£8,912	£8,989	£9,065	£44,570
Profit Before Tax	£3,750	£3,929	£4,173	£4,424	£4,683	£20,958
Profit After Tax	£3,037	£3,182	£3,380	£3,583	£3,793	£16,976
Change In Property Value	£4,170	£4,295	£7,373	£9,290	£9,848	£34,976
Net Return	£7,207	£7,477	£10,754	£12,873	£13,641	£51,952
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	15%	16%	23%	27%	29%	111%