	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,004	£8,164	£8,368	£8,577	£8,792	£41,905
Total Expenses	£7,760	£7,822	£7,885	£7,950	£8,014	£39,431
Profit Before Tax	£244	£342	£483	£627	£778	£2,475
Profit After Tax	£198	£277	£391	£508	£630	£2,005
Change In Property Value	£3,750	£3,863	£6,631	£8,355	£8,856	£31,454
Net Return	£3,948	£4,140	£7,022	£8,863	£9,486	£33,458
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	18%	23%	25%	87%