	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,956	£8,075	£8,277	£8,484	£8,739	£41,531
Total Expenses	£7,649	£7,707	£7,770	£7,834	£7,903	£38,863
Profit Before Tax	£307	£369	£507	£650	£836	£2,669
Profit After Tax	£249	£299	£411	£526	£677	£2,162
Change In Property Value	£3,670	£3,780	£7,138	£8,215	£8,708	£31,510
Net Return	£3,919	£4,078	£7,549	£8,741	£9,385	£33,671
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	89%