	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,160	£11,327	£11,611	£11,901	£12,258	£58,257
Total Expenses	£10,258	£10,320	£10,392	£10,464	£10,543	£51,976
Profit Before Tax	£903	£1,007	£1,219	£1,436	£1,715	£6,280
Profit After Tax	£731	£816	£987	£1,164	£1,389	£5,087
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£6,131	£6,378	£11,490	£13,251	£14,202	£51,453
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	11%	12%	21%	24%	26%	94%