	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,768	£6,870	£6,973	£7,147	£7,326	£35,083
Total Expenses	£6,486	£6,508	£6,529	£6,557	£6,585	£32,665
Profit Before Tax	£282	£361	£444	£590	£740	£2,418
Profit After Tax	£229	£293	£359	£478	£600	£1,958
Change In Property Value	£3,300	£6,732	£8,752	£9,189	£6,754	£34,727
Net Return	£3,529	£7,025	£9,111	£9,667	£7,354	£36,685
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	7%	14%	18%	19%	15%	73%