	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,964	£21,278	£21,598	£22,138	£22,691	£108,669
Total Expenses	£20,152	£20,233	£20,306	£20,402	£20,500	£101,593
Profit Before Tax	£812	£1,045	£1,292	£1,736	£2,191	£7,076
Profit After Tax	£658	£847	£1,046	£1,406	£1,775	£5,731
Change In Property Value	£5	£9,980	£17,814	£23,706	£16,515	£68,021
Net Return	£663	£10,827	£18,861	£25,112	£18,290	£73,752
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	7%	12%	15%	11%	45%