	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,808	£5,924	£6,072	£6,224	£6,380	£30,408
Total Expenses	£5,358	£5,416	£5,473	£5,532	£5,591	£27,370
Profit Before Tax	£450	£508	£599	£692	£789	£3,038
Profit After Tax	£364	£412	£485	£560	£639	£2,461
Change In Property Value	£2,100	£2,163	£3,713	£4,679	£4,959	£17,614
Net Return	£2,464	£2,575	£4,198	£5,239	£5,598	£20,075
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	11%	17%	22%	23%	83%