	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	£6,680	£6,737	£6,798	£6,860	£6,925	£33,999
Profit Before Tax	£424	£474	£593	£716	£878	£3,085
Profit After Tax	£344	£384	£481	£580	£711	£2,499
Change In Property Value	£3,002	£3,092	£5,838	£6,719	£7,122	£25,772
Net Return	£3,345	£3,476	£6,318	£7,299	£7,833	£28,270
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	20%	24%	25%	91%