	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,788	£23,130	£23,477	£24,064	£24,665	£118,124
Total Expenses	£21,734	£21,818	£21,894	£21,994	£22,097	£109,536
Profit Before Tax	£1,054	£1,312	£1,583	£2,070	£2,568	£8,587
Profit After Tax	£854	£1,063	£1,282	£1,676	£2,080	£6,956
Change In Property Value	£5	£10,850	£19,367	£25,773	£17,955	£73,950
Net Return	£859	£11,913	£20,650	£27,449	£20,035	£80,906
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	7%	12%	15%	11%	45%