	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,204	£6,297	£6,392	£6,551	£6,715	£32,159
Total Expenses	£5,806	£5,865	£5,915	£5,973	£6,032	£29,592
Profit Before Tax	£398	£432	£476	£578	£683	£2,567
Profit After Tax	£323	£350	£386	£468	£553	£2,079
Change In Property Value	£2,475	£4,566	£5,832	£6,712	£4,743	£24,330
Net Return	£2,798	£4,916	£6,218	£7,181	£5,296	£26,409
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	16%	20%	23%	17%	86%