	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,436	£11,608	£11,898	£12,195	£12,561	£59,697
Total Expenses	£10,126	£10,190	£10,262	£10,335	£10,414	£51,327
Profit Before Tax	£1,310	£1,418	£1,636	£1,860	£2,147	£8,370
Profit After Tax	£1,061	£1,149	£1,325	£1,507	£1,739	£6,780
Change In Property Value	£5,280	£5,438	£10,270	£11,819	£12,528	£45,336
Net Return	£6,341	£6,587	£11,595	£13,326	£14,267	£52,116
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	97%