	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,484	£5,566	£5,650	£5,791	£5,936	£28,427
Total Expenses	£5,364	£5,422	£5,471	£5,527	£5,584	£27,369
Profit Before Tax	£120	£144	£178	£264	£351	£1,058
Profit After Tax	£97	£117	£145	£214	£285	£857
Change In Property Value	£2,188	£4,036	£5,155	£5,933	£4,192	£21,503
Net Return	£2,285	£4,153	£5,299	£6,146	£4,477	£22,361
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	8%	15%	19%	23%	16%	105%