	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,316	£5,422	£5,558	£5,697	£5,839	£27,832
Total Expenses	£5,269	£5,326	£5,382	£5,440	£5,497	£26,914
Profit Before Tax	£47	£97	£176	£257	£342	£918
Profit After Tax	£38	£78	£142	£208	£277	£743
Change In Property Value	£2,070	£2,132	£3,660	£4,612	£4,888	£17,362
Net Return	£2,108	£2,210	£3,802	£4,820	£5,166	£18,106
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	9%	9%	16%	20%	22%	76%