	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£8,393	£8,454	£8,521	£8,590	£8,663	£42,622
Profit Before Tax	£1,207	£1,290	£1,466	£1,647	£1,881	£7,491
Profit After Tax	£977	£1,045	£1,188	£1,334	£1,524	£6,068
Change In Property Value	£4,109	£4,232	£7,991	£9,197	£9,749	£35,277
Net Return	£5,086	£5,277	£9,179	£10,531	£11,272	£41,345
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	98%