	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,136	£5,213	£5,291	£5,424	£5,559	£26,623
Total Expenses	£4,070	£4,090	£4,108	£4,132	£4,156	£20,558
Profit Before Tax	£1,066	£1,123	£1,183	£1,291	£1,403	£6,065
Profit After Tax	£863	£909	£958	£1,046	£1,136	£4,913
Change In Property Value	£3,325	£5,408	£6,224	£6,597	£5,828	£27,382
Net Return	£4,188	£6,317	£7,182	£7,643	£6,964	£32,295
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	14%	21%	24%	26%	24%	109%