	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,544	£5,627	£5,712	£5,854	£6,001	£28,738
Total Expenses	£4,966	£5,024	£5,074	£5,130	£5,187	£25,381
Profit Before Tax	£578	£603	£638	£725	£814	£3,357
Profit After Tax	£468	£488	£517	£587	£659	£2,719
Change In Property Value	£2,249	£4,246	£4,887	£5,180	£4,118	£20,679
Net Return	£2,717	£4,734	£5,403	£5,767	£4,777	£23,398
Return From Rental Income (%)	2%	2%	2%	2%	3%	12%
Total Net Return (%)	12%	20%	23%	25%	20%	100%