	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,592	£2,631	£2,670	£2,737	£2,806	£13,436
Total Expenses	£2,336	£2,352	£2,366	£2,383	£2,401	£11,839
Profit Before Tax	£256	£279	£304	£354	£405	£1,597
Profit After Tax	£208	£226	£246	£286	£328	£1,294
Change In Property Value	£1,225	£2,260	£2,887	£3,322	£2,348	£12,042
Net Return	£1,433	£2,486	£3,133	£3,609	£2,675	£13,336
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	16%	20%	23%	17%	85%