	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,952	£6,041	£6,132	£6,285	£6,442	£30,853
Total Expenses	£5,732	£5,791	£5,841	£5,898	£5,957	£29,220
Profit Before Tax	£220	£250	£291	£387	£486	£1,633
Profit After Tax	£178	£203	£235	£313	£393	£1,323
Change In Property Value	£1,463	£3,464	£4,609	£5,352	£3,934	£18,821
Net Return	£1,640	£3,666	£4,845	£5,665	£4,327	£20,143
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	5%	12%	16%	19%	14%	67%