	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,152	£7,259	£7,368	£7,552	£7,741	£37,073
Total Expenses	£6,254	£6,315	£6,367	£6,427	£6,489	£31,853
Profit Before Tax	£898	£944	£1,001	£1,125	£1,252	£5,220
Profit After Tax	£727	£765	£811	£911	£1,014	£4,228
Change In Property Value	£3,300	£6,232	£7,172	£7,602	£6,044	£30,349
Net Return	£4,027	£6,996	£7,983	£8,513	£7,058	£34,578
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	21%	23%	25%	21%	102%