	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,152	£10,304	£10,562	£10,826	£11,151	£52,995
Total Expenses	£8,768	£8,829	£8,898	£8,968	£9,043	£44,507
Profit Before Tax	£1,384	£1,475	£1,664	£1,858	£2,107	£8,488
Profit After Tax	£1,121	£1,195	£1,348	£1,505	£1,707	£6,875
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£5,471	£5,675	£9,808	£11,242	£12,029	£44,225
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%