	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,132	£6,224	£6,317	£6,475	£6,637	£31,786
Total Expenses	£5,959	£6,019	£6,069	£6,127	£6,185	£30,359
Profit Before Tax	£173	£205	£248	£349	£452	£1,427
Profit After Tax	£140	£166	£201	£282	£366	£1,156
Change In Property Value	£2,600	£4,797	£6,127	£7,051	£4,983	£25,558
Net Return	£2,740	£4,963	£6,328	£7,334	£5,349	£26,714
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	15%	20%	23%	17%	83%