	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,832	£15,054	£15,280	£15,662	£16,054	£76,883
Total Expenses	£14,584	£14,656	£14,719	£14,799	£14,881	£73,639
Profit Before Tax	£248	£399	£561	£863	£1,173	£3,243
Profit After Tax	£201	£323	£454	£699	£950	£2,627
Change In Property Value	£3	£6,900	£12,317	£16,390	£11,418	£47,028
Net Return	£205	£7,223	£12,771	£17,089	£12,368	£49,656
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	11%	45%