	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,056	£13,252	£13,451	£13,787	£14,132	£67,677
Total Expenses	£12,636	£12,706	£12,767	£12,842	£12,919	£63,871
Profit Before Tax	£420	£546	£684	£945	£1,212	£3,806
Profit After Tax	£340	£442	£554	£765	£982	£3,083
Change In Property Value	£3	£5,800	£10,353	£13,777	£9,598	£39,531
Net Return	£343	£6,242	£10,907	£14,542	£10,580	£42,614
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	47%