	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,004	£14,214	£14,569	£14,934	£15,382	£73,103
Total Expenses	£9,835	£9,868	£9,914	£9,962	£10,017	£49,596
Profit Before Tax	£4,169	£4,346	£4,655	£4,972	£5,365	£23,507
Profit After Tax	£3,377	£3,520	£3,771	£4,027	£4,345	£19,040
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£9,377	£9,700	£15,441	£17,458	£18,582	£70,558
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	116%