	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,580	£8,752	£8,927	£9,150	£9,379	£44,787
Total Expenses	£8,167	£8,234	£8,293	£8,357	£8,422	£41,472
Profit Before Tax	£413	£518	£634	£793	£956	£3,314
Profit After Tax	£335	£419	£514	£642	£775	£2,685
Change In Property Value	£4,950	£8,498	£10,707	£11,349	£10,025	£45,529
Net Return	£5,285	£8,917	£11,220	£11,992	£10,800	£48,213
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	13%	21%	27%	28%	26%	114%