	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,488	£13,758	£14,102	£14,454	£14,816	£70,617
Total Expenses	£9,498	£9,571	£9,649	£9,728	£9,807	£48,253
Profit Before Tax	£3,990	£4,186	£4,453	£4,726	£5,009	£22,364
Profit After Tax	£3,232	£3,391	£3,607	£3,828	£4,057	£18,115
Change In Property Value	£4,650	£4,790	£8,222	£10,360	£10,981	£39,002
Net Return	£7,882	£8,180	£11,829	£14,188	£15,039	£57,117
Return From Rental Income (%)	6%	6%	7%	7%	8%	35%
Total Net Return (%)	15%	16%	23%	27%	29%	109%