	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£8,575	£8,639	£8,710	£8,784	£8,863	£43,572
Profit Before Tax	£2,825	£2,932	£3,150	£3,373	£3,658	£15,938
Profit After Tax	£2,288	£2,375	£2,551	£2,732	£2,963	£12,910
Change In Property Value	£4,110	£4,233	£7,994	£9,200	£9,752	£35,290
Net Return	£6,398	£6,609	£10,545	£11,932	£12,716	£48,199
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	16%	25%	28%	30%	114%