	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,628	£14,847	£15,070	£15,447	£15,833	£75,825
Total Expenses	£14,028	£14,063	£14,095	£14,144	£14,193	£70,523
Profit Before Tax	£600	£785	£975	£1,303	£1,640	£5,302
Profit After Tax	£486	£635	£790	£1,056	£1,329	£4,295
Change In Property Value	£3,750	£11,363	£15,605	£18,257	£14,839	£63,813
Net Return	£4,236	£11,998	£16,394	£19,313	£16,168	£68,108
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	10%	14%	16%	14%	57%