	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,804	£9,951	£10,100	£10,353	£10,612	£50,820
Total Expenses	£9,363	£9,390	£9,416	£9,451	£9,488	£47,109
Profit Before Tax	£441	£561	£685	£901	£1,124	£3,711
Profit After Tax	£357	£454	£555	£730	£910	£3,006
Change In Property Value	£3,675	£8,704	£11,582	£13,448	£9,884	£47,293
Net Return	£4,032	£9,158	£12,137	£14,178	£10,795	£50,299
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	5%	12%	16%	19%	14%	68%