	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,892	£12,130	£12,433	£12,744	£13,063	£62,261
Total Expenses	£10,926	£10,996	£11,069	£11,144	£11,218	£55,353
Profit Before Tax	£966	£1,134	£1,364	£1,600	£1,844	£6,909
Profit After Tax	£783	£919	£1,105	£1,296	£1,494	£5,596
Change In Property Value	£5,850	£6,026	£10,344	£13,033	£13,815	£49,068
Net Return	£6,633	£6,944	£11,449	£14,329	£15,309	£54,664
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	11%	12%	19%	24%	26%	91%