	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,120	£6,212	£6,367	£6,526	£6,722	£31,947
Total Expenses	£5,873	£5,894	£5,920	£5,947	£5,977	£29,611
Profit Before Tax	£247	£318	£447	£579	£745	£2,337
Profit After Tax	£200	£258	£362	£469	£603	£1,893
Change In Property Value	£4,200	£4,347	£7,070	£8,137	£8,625	£32,379
Net Return	£4,400	£4,605	£7,432	£8,606	£9,229	£34,272
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	12%	12%	20%	23%	25%	93%