	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	£9,356	£9,417	£9,486	£9,556	£9,631	£47,445
Profit Before Tax	£724	£814	£1,001	£1,193	£1,441	£5,174
Profit After Tax	£586	£659	£811	£967	£1,167	£4,191
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£5,386	£5,603	£10,147	£11,711	£12,557	£45,405
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	11%	21%	24%	26%	93%