	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,560	£7,711	£7,904	£8,102	£8,304	£39,581
Total Expenses	£6,017	£6,044	£6,074	£6,104	£6,135	£30,374
Profit Before Tax	£1,543	£1,668	£1,830	£1,997	£2,169	£9,207
Profit After Tax	£1,250	£1,351	£1,483	£1,618	£1,757	£7,458
Change In Property Value	£3,600	£3,708	£6,365	£8,020	£8,502	£30,195
Net Return	£4,850	£5,059	£7,848	£9,638	£10,258	£37,653
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	21%	26%	28%	102%