	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,600	£6,699	£6,799	£6,969	£7,144	£34,212
Total Expenses	£5,878	£5,937	£5,988	£6,047	£6,107	£29,958
Profit Before Tax	£723	£762	£811	£922	£1,036	£4,254
Profit After Tax	£585	£617	£657	£747	£839	£3,445
Change In Property Value	£3,500	£5,693	£6,552	£6,945	£6,134	£28,823
Net Return	£4,085	£6,309	£7,208	£7,692	£6,974	£32,269
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	13%	20%	23%	25%	22%	104%