	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,396	£6,524	£6,654	£6,821	£6,991	£33,386
Total Expenses	£5,857	£5,920	£5,974	£6,032	£6,092	£29,875
Profit Before Tax	£539	£604	£680	£788	£899	£3,511
Profit After Tax	£437	£489	£551	£639	£728	£2,844
Change In Property Value	£3,000	£5,150	£6,489	£6,878	£6,076	£27,593
Net Return	£3,437	£5,639	£7,040	£7,517	£6,804	£30,437
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	11%	18%	23%	24%	22%	98%