	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,056	£22,387	£22,723	£23,291	£23,873	£114,329
Total Expenses	£21,097	£21,181	£21,255	£21,354	£21,455	£106,342
Profit Before Tax	£959	£1,206	£1,468	£1,937	£2,418	£7,988
Profit After Tax	£776	£977	£1,189	£1,569	£1,959	£6,470
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£782	£11,477	£19,931	£26,510	£19,335	£78,035
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	7%	12%	15%	11%	45%