	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,408	£15,639	£15,874	£16,271	£16,677	£79,869
Total Expenses	£14,319	£14,393	£14,457	£14,539	£14,622	£72,329
Profit Before Tax	£1,089	£1,247	£1,417	£1,732	£2,055	£7,539
Profit After Tax	£882	£1,010	£1,148	£1,403	£1,665	£6,107
Change In Property Value	£3	£6,700	£11,960	£15,915	£11,087	£45,665
Net Return	£885	£7,710	£13,107	£17,318	£12,752	£51,772
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	49%