	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,084	£6,206	£6,330	£6,488	£6,650	£31,758
Total Expenses	£5,665	£5,727	£5,781	£5,838	£5,897	£28,908
Profit Before Tax	£419	£478	£549	£650	£753	£2,850
Profit After Tax	£339	£388	£445	£526	£610	£2,308
Change In Property Value	£2,850	£4,893	£6,165	£6,534	£5,772	£26,214
Net Return	£3,189	£5,280	£6,609	£7,061	£6,382	£28,522
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	18%	22%	24%	22%	97%