	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,820	£2,862	£2,905	£2,978	£3,052	£14,618
Total Expenses	£2,230	£2,247	£2,261	£2,279	£2,297	£11,313
Profit Before Tax	£590	£616	£644	£699	£755	£3,304
Profit After Tax	£478	£499	£522	£566	£612	£2,676
Change In Property Value	£1,125	£2,076	£2,651	£3,051	£2,156	£11,059
Net Return	£1,603	£2,574	£3,173	£3,617	£2,768	£13,735
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	18%	22%	25%	19%	95%