	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,740	£20,036	£20,337	£20,845	£21,366	£102,324
Total Expenses	£19,096	£19,176	£19,247	£19,340	£19,434	£96,293
Profit Before Tax	£644	£860	£1,090	£1,505	£1,932	£6,031
Profit After Tax	£521	£697	£883	£1,219	£1,565	£4,885
Change In Property Value	£5	£9,400	£16,779	£22,328	£15,555	£64,068
Net Return	£526	£10,097	£17,662	£23,548	£17,120	£68,953
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	15%	11%	45%