	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,352	£11,522	£11,810	£12,106	£12,469	£59,259
Total Expenses	£9,481	£9,544	£9,616	£9,689	£9,768	£48,099
Profit Before Tax	£1,871	£1,978	£2,194	£2,416	£2,700	£11,160
Profit After Tax	£1,515	£1,602	£1,777	£1,957	£2,187	£9,039
Change In Property Value	£4,799	£4,942	£9,333	£10,741	£11,386	£41,201
Net Return	£6,314	£6,545	£11,110	£12,699	£13,573	£50,241
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	103%