	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,040	£5,116	£5,243	£5,375	£5,536	£26,309
Total Expenses	£4,573	£4,592	£4,615	£4,639	£4,666	£23,086
Profit Before Tax	£467	£524	£628	£735	£870	£3,224
Profit After Tax	£378	£424	£509	£595	£704	£2,611
Change In Property Value	£3,148	£3,258	£5,300	£6,099	£6,465	£24,271
Net Return	£3,527	£3,683	£5,808	£6,695	£7,170	£26,882
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	13%	13%	21%	24%	26%	96%