	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,231	£10,487	£10,749	£11,072	£52,619
Total Expenses	£8,561	£8,622	£8,690	£8,760	£8,835	£43,468
Profit Before Tax	£1,519	£1,610	£1,797	£1,989	£2,236	£9,151
Profit After Tax	£1,231	£1,304	£1,455	£1,611	£1,812	£7,412
Change In Property Value	£4,199	£4,324	£8,166	£9,398	£9,962	£36,050
Net Return	£5,429	£5,628	£9,621	£11,009	£11,774	£43,462
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%