	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,360	£9,500	£9,738	£9,981	£10,281	£48,860
Total Expenses	£8,649	£8,709	£8,776	£8,844	£8,917	£43,895
Profit Before Tax	£711	£791	£962	£1,137	£1,364	£4,965
Profit After Tax	£576	£641	£779	£921	£1,105	£4,022
Change In Property Value	£4,320	£4,450	£8,402	£9,670	£10,251	£37,093
Net Return	£4,896	£5,090	£9,182	£10,591	£11,355	£41,115
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	12%	21%	24%	26%	93%