	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,972	£25,347	£25,727	£26,370	£27,029	£129,445
Total Expenses	£24,715	£24,765	£24,814	£24,888	£24,965	£124,147
Profit Before Tax	£257	£581	£913	£1,482	£2,064	£5,297
Profit After Tax	£208	£471	£740	£1,200	£1,672	£4,291
Change In Property Value	£10,125	£23,979	£31,910	£37,051	£27,232	£130,297
Net Return	£10,333	£24,450	£32,649	£38,251	£28,904	£134,588
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	5%	11%	15%	17%	13%	60%