	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,960	£25,334	£25,714	£26,357	£27,016	£129,382
Total Expenses	£24,573	£24,661	£24,740	£24,846	£24,954	£123,774
Profit Before Tax	£387	£674	£975	£1,512	£2,062	£5,609
Profit After Tax	£313	£546	£790	£1,224	£1,670	£4,543
Change In Property Value	£6	£12,480	£22,277	£29,644	£20,652	£85,060
Net Return	£320	£13,026	£23,067	£30,869	£22,322	£89,603
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	6%	11%	15%	11%	43%