	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,912	£10,061	£10,312	£10,570	£10,887	£51,742
Total Expenses	£9,337	£9,398	£9,466	£9,536	£9,610	£47,348
Profit Before Tax	£575	£663	£846	£1,034	£1,277	£4,394
Profit After Tax	£466	£537	£685	£838	£1,034	£3,559
Change In Property Value	£4,799	£4,942	£9,333	£10,741	£11,386	£41,201
Net Return	£5,264	£5,479	£10,018	£11,579	£12,420	£44,761
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	24%	25%	91%