	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,444	£27,856	£28,552	£29,266	£30,144	£143,261
Total Expenses	£26,962	£27,050	£27,162	£27,277	£27,408	£135,859
Profit Before Tax	£482	£806	£1,390	£1,988	£2,736	£7,402
Profit After Tax	£390	£653	£1,126	£1,611	£2,216	£5,996
Change In Property Value	£6	£6	£11,200	£19,992	£26,604	£57,808
Net Return	£396	£659	£12,326	£21,603	£28,820	£63,804
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	16%	35%