	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,472	£11,701	£11,935	£12,234	£12,540	£59,882
Total Expenses	£11,175	£11,248	£11,312	£11,384	£11,457	£56,576
Profit Before Tax	£297	£454	£623	£850	£1,083	£3,307
Profit After Tax	£241	£367	£505	£688	£877	£2,678
Change In Property Value	£7,485	£12,849	£16,190	£17,161	£15,159	£68,845
Net Return	£7,726	£13,217	£16,695	£17,850	£16,036	£71,523
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	9%	15%	20%	21%	19%	84%