	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	£8,563	£8,624	£8,692	£8,762	£8,837	£43,478
Profit Before Tax	£1,518	£1,608	£1,795	£1,987	£2,234	£9,141
Profit After Tax	£1,229	£1,302	£1,454	£1,609	£1,810	£7,404
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£5,429	£5,628	£9,623	£11,011	£11,776	£43,467
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%