	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,948	£16,187	£16,592	£17,007	£17,517	£83,251
Total Expenses	£15,101	£15,170	£15,254	£15,339	£15,433	£76,297
Profit Before Tax	£847	£1,017	£1,338	£1,667	£2,084	£6,954
Profit After Tax	£686	£824	£1,084	£1,351	£1,688	£5,632
Change In Property Value	£5,800	£5,916	£12,069	£15,689	£16,474	£55,948
Net Return	£6,486	£6,740	£13,152	£17,040	£18,162	£61,580
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	7%	7%	15%	19%	20%	68%