	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,576	£9,720	£9,963	£10,212	£10,518	£49,988
Total Expenses	£8,710	£8,771	£8,838	£8,907	£8,980	£44,206
Profit Before Tax	£866	£949	£1,125	£1,305	£1,538	£5,782
Profit After Tax	£701	£769	£911	£1,057	£1,246	£4,683
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£5,051	£5,249	£9,372	£10,794	£11,567	£42,033
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	94%