	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,320	£10,475	£10,632	£10,898	£11,170	£53,495
Total Expenses	£9,950	£10,015	£10,072	£10,140	£10,210	£50,387
Profit Before Tax	£370	£460	£560	£757	£960	£3,108
Profit After Tax	£300	£372	£454	£614	£778	£2,517
Change In Property Value	£2	£4,300	£7,676	£10,214	£7,116	£29,308
Net Return	£302	£4,672	£8,129	£10,828	£7,893	£31,825
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	7%	12%	17%	12%	49%