	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,912	£13,106	£13,433	£13,769	£14,182	£67,402
Total Expenses	£10,827	£10,893	£10,969	£11,046	£11,130	£54,865
Profit Before Tax	£2,085	£2,213	£2,465	£2,723	£3,052	£12,538
Profit After Tax	£1,688	£1,792	£1,996	£2,206	£2,472	£10,155
Change In Property Value	£5,699	£5,869	£11,083	£12,756	£13,521	£48,929
Net Return	£7,387	£7,662	£13,080	£14,962	£15,994	£59,084
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%