	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,640	£5,725	£5,810	£5,956	£6,105	£29,235
Total Expenses	£5,460	£5,518	£5,568	£5,624	£5,682	£27,852
Profit Before Tax	£180	£206	£243	£332	£423	£1,384
Profit After Tax	£146	£167	£197	£269	£343	£1,121
Change In Property Value	£2,250	£4,151	£5,302	£6,102	£4,312	£22,118
Net Return	£2,396	£4,318	£5,499	£6,371	£4,655	£23,239
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	15%	20%	23%	17%	106%