	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,724	£5,810	£5,955	£6,104	£6,287	£29,880
Total Expenses	£5,437	£5,457	£5,482	£5,508	£5,537	£27,420
Profit Before Tax	£287	£353	£473	£596	£750	£2,460
Profit After Tax	£233	£286	£383	£483	£608	£1,993
Change In Property Value	£3,850	£3,985	£6,481	£7,459	£7,906	£29,681
Net Return	£4,083	£4,271	£6,864	£7,942	£8,514	£31,674
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	12%	13%	20%	23%	25%	93%