	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,832	£8,964	£9,189	£9,418	£9,701	£46,104
Total Expenses	£8,126	£8,151	£8,184	£8,218	£8,257	£40,935
Profit Before Tax	£706	£814	£1,005	£1,200	£1,444	£5,169
Profit After Tax	£572	£659	£814	£972	£1,170	£4,187
Change In Property Value	£5,948	£6,156	£10,013	£11,524	£12,216	£45,857
Net Return	£6,520	£6,816	£10,827	£12,496	£13,385	£50,044
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	13%	13%	21%	24%	26%	96%