	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,524	£10,682	£10,842	£11,113	£11,391	£54,552
Total Expenses	£9,439	£9,505	£9,562	£9,631	£9,701	£47,838
Profit Before Tax	£1,085	£1,177	£1,280	£1,482	£1,690	£6,714
Profit After Tax	£879	£953	£1,037	£1,201	£1,369	£5,438
Change In Property Value	£2	£3,970	£7,087	£9,430	£6,570	£27,058
Net Return	£881	£4,923	£8,123	£10,631	£7,938	£32,497
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	18%	13%	54%