	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,104	£7,211	£7,391	£7,576	£7,803	£37,084
Total Expenses	£6,678	£6,735	£6,796	£6,858	£6,923	£33,989
Profit Before Tax	£426	£476	£595	£718	£880	£3,095
Profit After Tax	£345	£386	£482	£581	£712	£2,507
Change In Property Value	£3,000	£3,090	£5,835	£6,715	£7,118	£25,759
Net Return	£3,345	£3,476	£6,317	£7,297	£7,831	£28,266
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	20%	24%	25%	91%