	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,844	£8,977	£9,201	£9,431	£9,714	£46,167
Total Expenses	£8,129	£8,154	£8,187	£8,221	£8,260	£40,951
Profit Before Tax	£715	£823	£1,014	£1,210	£1,454	£5,216
Profit After Tax	£579	£666	£821	£980	£1,178	£4,225
Change In Property Value	£4,250	£4,356	£8,037	£10,265	£11,815	£38,723
Net Return	£4,829	£5,023	£8,859	£11,246	£12,992	£42,948
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	10%	17%	22%	25%	83%