	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,504	£6,602	£6,701	£6,868	£7,040	£33,714
Total Expenses	£5,868	£5,928	£5,979	£6,037	£6,097	£29,908
Profit Before Tax	£636	£674	£722	£831	£943	£3,806
Profit After Tax	£515	£546	£585	£673	£764	£3,083
Change In Property Value	£3,000	£5,665	£6,520	£6,911	£5,494	£27,590
Net Return	£3,515	£6,211	£7,105	£7,584	£6,258	£30,673
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	11%	20%	23%	24%	20%	99%