	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,260	£7,369	£7,479	£7,666	£7,858	£37,633
Total Expenses	£6,265	£6,326	£6,378	£6,439	£6,501	£31,909
Profit Before Tax	£995	£1,043	£1,101	£1,228	£1,358	£5,724
Profit After Tax	£806	£845	£892	£994	£1,100	£4,636
Change In Property Value	£3,300	£6,232	£7,172	£7,602	£6,044	£30,349
Net Return	£4,106	£7,076	£8,064	£8,597	£7,143	£34,986
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	25%	21%	103%