	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,176	£25,554	£25,937	£26,585	£27,250	£130,502
Total Expenses	£24,772	£24,860	£24,939	£25,046	£25,155	£124,770
Profit Before Tax	£404	£694	£998	£1,540	£2,095	£5,732
Profit After Tax	£327	£562	£808	£1,247	£1,697	£4,643
Change In Property Value	£6	£12,590	£22,473	£29,906	£20,834	£85,810
Net Return	£334	£13,152	£23,282	£31,153	£22,532	£90,452
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	6%	11%	15%	11%	43%