	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,220	£17,478	£17,915	£18,363	£18,914	£89,891
Total Expenses	£16,616	£16,688	£16,775	£16,864	£16,961	£83,904
Profit Before Tax	£604	£790	£1,140	£1,500	£1,953	£5,987
Profit After Tax	£489	£640	£924	£1,215	£1,582	£4,849
Change In Property Value	£6,500	£6,630	£13,525	£17,583	£18,462	£62,700
Net Return	£6,989	£7,270	£14,449	£18,797	£20,044	£67,549
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	14%	18%	20%	66%