	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,364	£5,444	£5,526	£5,664	£5,806	£27,805
Total Expenses	£4,672	£4,693	£4,711	£4,735	£4,760	£23,572
Profit Before Tax	£692	£752	£815	£929	£1,046	£4,233
Profit After Tax	£560	£609	£660	£752	£847	£3,429
Change In Property Value	£3,955	£6,433	£7,403	£7,847	£6,932	£32,570
Net Return	£4,515	£7,041	£8,063	£8,600	£7,779	£35,999
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	13%	20%	23%	25%	22%	103%