	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,224	£16,467	£16,879	£17,301	£17,820	£84,691
Total Expenses	£15,327	£15,397	£15,481	£15,567	£15,662	£77,433
Profit Before Tax	£897	£1,070	£1,398	£1,734	£2,158	£7,258
Profit After Tax	£727	£867	£1,132	£1,405	£1,748	£5,879
Change In Property Value	£3	£3	£5,900	£10,532	£14,015	£30,452
Net Return	£730	£870	£7,033	£11,936	£15,763	£36,332
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	40%