	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,672	£6,805	£6,976	£7,150	£7,329	£34,932
Total Expenses	£6,198	£6,258	£6,318	£6,379	£6,439	£31,592
Profit Before Tax	£474	£548	£658	£771	£889	£3,340
Profit After Tax	£384	£444	£533	£625	£720	£2,705
Change In Property Value	£2,670	£2,750	£4,721	£5,948	£6,305	£22,395
Net Return	£3,054	£3,194	£5,254	£6,573	£7,026	£25,100
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	10%	11%	17%	22%	23%	83%