	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,544	£20,852	£21,165	£21,694	£22,236	£106,492
Total Expenses	£19,788	£19,869	£19,941	£20,036	£20,133	£99,766
Profit Before Tax	£756	£983	£1,224	£1,658	£2,104	£6,725
Profit After Tax	£612	£797	£991	£1,343	£1,704	£5,447
Change In Property Value	£5	£9,780	£17,457	£23,231	£16,184	£66,658
Net Return	£617	£10,577	£18,449	£24,574	£17,888	£72,105
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	15%	11%	45%