	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,400	£26,796	£27,198	£27,878	£28,575	£136,847
Total Expenses	£25,876	£25,965	£26,046	£26,156	£26,268	£130,311
Profit Before Tax	£525	£831	£1,152	£1,722	£2,306	£6,535
Profit After Tax	£425	£673	£933	£1,395	£1,868	£5,294
Change In Property Value	£6,600	£19,998	£27,464	£32,133	£26,117	£112,312
Net Return	£7,025	£20,671	£28,397	£33,527	£27,985	£117,605
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	3%	9%	13%	15%	13%	54%