	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,800	£7,917	£8,036	£8,237	£8,443	£40,432
Total Expenses	£7,606	£7,668	£7,721	£7,783	£7,846	£38,624
Profit Before Tax	£194	£249	£315	£454	£597	£1,808
Profit After Tax	£157	£202	£255	£368	£483	£1,465
Change In Property Value	£2	£3,000	£5,355	£7,126	£4,964	£20,447
Net Return	£158	£3,202	£5,610	£7,494	£5,448	£21,912
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	48%