	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,276	£18,642	£19,014	£19,490	£19,977	£95,399
Total Expenses	£17,824	£17,910	£17,989	£18,078	£18,169	£89,970
Profit Before Tax	£452	£731	£1,026	£1,412	£1,808	£5,429
Profit After Tax	£366	£592	£831	£1,144	£1,464	£4,397
Change In Property Value	£13,050	£22,403	£28,227	£29,921	£26,430	£120,030
Net Return	£13,416	£22,995	£29,058	£31,064	£27,894	£124,428
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	8%	14%	18%	19%	17%	77%