	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,624	£6,723	£6,824	£6,995	£7,170	£34,336
Total Expenses	£5,623	£5,682	£5,734	£5,792	£5,853	£28,683
Profit Before Tax	£1,002	£1,041	£1,091	£1,202	£1,317	£5,653
Profit After Tax	£811	£843	£883	£974	£1,067	£4,579
Change In Property Value	£2,760	£5,212	£5,998	£6,358	£5,055	£25,383
Net Return	£3,571	£6,055	£6,882	£7,332	£6,122	£29,962
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	21%	24%	26%	21%	105%