	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,428	£4,517	£4,607	£4,722	£4,840	£23,114
Total Expenses	£3,581	£3,603	£3,622	£3,644	£3,666	£18,115
Profit Before Tax	£847	£914	£985	£1,078	£1,174	£4,998
Profit After Tax	£686	£740	£798	£873	£951	£4,049
Change In Property Value	£2,460	£4,223	£5,321	£5,640	£4,982	£22,626
Net Return	£3,146	£4,963	£6,119	£6,514	£5,933	£26,675
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	19%	24%	25%	23%	104%