	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,976	£6,066	£6,157	£6,311	£6,468	£30,977
Total Expenses	£4,796	£4,818	£4,837	£4,863	£4,889	£24,203
Profit Before Tax	£1,180	£1,248	£1,320	£1,448	£1,579	£6,774
Profit After Tax	£956	£1,011	£1,069	£1,173	£1,279	£5,487
Change In Property Value	£4,023	£6,544	£7,531	£7,983	£7,052	£33,132
Net Return	£4,979	£7,554	£8,600	£9,156	£8,331	£38,620
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	14%	21%	24%	26%	23%	109%