	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,000	£9,135	£9,272	£9,504	£9,741	£46,652
Total Expenses	£8,692	£8,755	£8,810	£8,875	£8,941	£44,072
Profit Before Tax	£309	£380	£462	£629	£800	£2,580
Profit After Tax	£250	£308	£374	£510	£648	£2,090
Change In Property Value	£1,800	£5,454	£7,490	£8,763	£7,123	£30,630
Net Return	£2,050	£5,762	£7,865	£9,273	£7,771	£32,720
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	10%	14%	17%	14%	59%