	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,924	£10,122	£10,376	£10,635	£10,901	£51,958
Total Expenses	£9,340	£9,406	£9,475	£9,544	£9,614	£47,379
Profit Before Tax	£584	£716	£901	£1,091	£1,287	£4,579
Profit After Tax	£473	£580	£730	£883	£1,043	£3,709
Change In Property Value	£4,800	£4,944	£8,487	£10,694	£11,336	£40,261
Net Return	£5,273	£5,524	£9,217	£11,577	£12,378	£43,969
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	11%	11%	19%	24%	25%	90%