	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,656	£13,929	£14,277	£14,634	£15,000	£71,497
Total Expenses	£11,102	£11,176	£11,253	£11,333	£11,412	£56,276
Profit Before Tax	£2,554	£2,754	£3,024	£3,301	£3,588	£15,221
Profit After Tax	£2,069	£2,230	£2,449	£2,674	£2,906	£12,329
Change In Property Value	£5,850	£6,026	£10,344	£13,033	£13,815	£49,068
Net Return	£7,919	£8,256	£12,793	£15,707	£16,721	£61,396
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	12%	12%	19%	24%	25%	93%