	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,916	£6,005	£6,095	£6,247	£6,403	£30,666
Total Expenses	£5,164	£5,223	£5,273	£5,330	£5,388	£26,378
Profit Before Tax	£752	£782	£822	£917	£1,015	£4,288
Profit After Tax	£609	£633	£666	£743	£822	£3,473
Change In Property Value	£2,399	£4,529	£5,213	£5,525	£4,393	£22,058
Net Return	£3,008	£5,162	£5,878	£6,268	£5,215	£25,532
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	25%	21%	102%