	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,804	£9,951	£10,200	£10,455	£10,768	£51,178
Total Expenses	£8,537	£8,598	£8,665	£8,735	£8,809	£43,344
Profit Before Tax	£1,267	£1,353	£1,534	£1,720	£1,960	£7,835
Profit After Tax	£1,026	£1,096	£1,243	£1,393	£1,587	£6,346
Change In Property Value	£4,202	£4,328	£8,172	£9,405	£9,969	£36,075
Net Return	£5,228	£5,424	£9,415	£10,798	£11,557	£42,421
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%