	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,496	£14,713	£14,934	£15,307	£15,690	£75,141
Total Expenses	£13,585	£13,656	£13,720	£13,799	£13,880	£68,639
Profit Before Tax	£911	£1,057	£1,215	£1,509	£1,811	£6,502
Profit After Tax	£738	£856	£984	£1,222	£1,467	£5,267
Change In Property Value	£3	£6,300	£11,246	£14,965	£10,425	£42,939
Net Return	£741	£7,156	£12,229	£16,187	£11,892	£48,206
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	49%