	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,508	£5,591	£5,674	£5,816	£5,962	£28,551
Total Expenses	£5,366	£5,424	£5,474	£5,530	£5,587	£27,381
Profit Before Tax	£142	£166	£201	£287	£375	£1,170
Profit After Tax	£115	£135	£163	£232	£304	£948
Change In Property Value	£2,625	£4,957	£5,705	£6,047	£4,808	£24,142
Net Return	£2,740	£5,092	£5,867	£6,279	£5,111	£25,089
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	10%	19%	22%	23%	19%	92%