	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,012	£6,132	£6,255	£6,411	£6,572	£31,382
Total Expenses	£5,626	£5,688	£5,741	£5,798	£5,857	£28,710
Profit Before Tax	£386	£445	£514	£613	£714	£2,672
Profit After Tax	£313	£360	£416	£496	£579	£2,164
Change In Property Value	£2,820	£4,841	£6,100	£6,466	£5,711	£25,938
Net Return	£3,133	£5,201	£6,516	£6,962	£6,290	£28,102
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	18%	22%	24%	22%	96%