	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,540	£15,773	£16,167	£16,572	£17,069	£81,121
Total Expenses	£11,884	£11,953	£12,035	£12,120	£12,212	£60,204
Profit Before Tax	£3,656	£3,820	£4,132	£4,452	£4,857	£20,917
Profit After Tax	£2,962	£3,094	£3,347	£3,606	£3,934	£16,943
Change In Property Value	£6,299	£6,487	£12,250	£14,099	£14,945	£54,081
Net Return	£9,260	£9,582	£15,597	£17,705	£18,879	£71,023
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	30%	111%