	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,540	£6,671	£6,838	£7,009	£7,184	£34,241
Total Expenses	£6,026	£6,085	£6,145	£6,206	£6,266	£30,729
Profit Before Tax	£514	£585	£692	£802	£917	£3,511
Profit After Tax	£416	£474	£561	£650	£743	£2,844
Change In Property Value	£2,550	£2,627	£4,509	£5,681	£6,022	£21,388
Net Return	£2,966	£3,101	£5,070	£6,331	£6,765	£24,233
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	11%	17%	22%	23%	83%