	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,280	£11,449	£11,735	£12,029	£12,390	£58,883
Total Expenses	£10,349	£10,412	£10,483	£10,557	£10,635	£52,436
Profit Before Tax	£931	£1,037	£1,252	£1,472	£1,754	£6,447
Profit After Tax	£754	£840	£1,014	£1,193	£1,421	£5,222
Change In Property Value	£6,370	£6,593	£10,723	£12,341	£13,082	£49,109
Net Return	£7,124	£7,433	£11,737	£13,534	£14,503	£54,331
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	13%	13%	21%	24%	26%	98%