	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,876	£13,069	£13,396	£13,731	£14,143	£67,214
Total Expenses	£11,143	£11,209	£11,284	£11,362	£11,445	£56,443
Profit Before Tax	£1,733	£1,861	£2,112	£2,369	£2,697	£10,771
Profit After Tax	£1,404	£1,507	£1,710	£1,919	£2,185	£8,725
Change In Property Value	£5,940	£6,118	£11,553	£13,297	£14,094	£51,003
Net Return	£7,344	£7,625	£13,264	£15,216	£16,279	£59,727
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	99%