	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,248	£7,357	£7,467	£7,654	£7,845	£37,571
Total Expenses	£6,425	£6,486	£6,538	£6,598	£6,660	£32,707
Profit Before Tax	£823	£871	£929	£1,055	£1,185	£4,864
Profit After Tax	£667	£705	£753	£855	£960	£3,940
Change In Property Value	£2,300	£4,692	£6,100	£6,405	£4,707	£24,204
Net Return	£2,967	£5,397	£6,852	£7,259	£5,667	£28,143
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	15%	19%	20%	16%	79%