	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,776	£20,073	£20,374	£20,883	£21,405	£102,511
Total Expenses	£18,778	£18,858	£18,929	£19,022	£19,116	£94,703
Profit Before Tax	£998	£1,215	£1,445	£1,861	£2,289	£7,808
Profit After Tax	£808	£984	£1,170	£1,508	£1,854	£6,324
Change In Property Value	£5	£9,200	£16,422	£21,853	£15,224	£62,704
Net Return	£813	£10,184	£17,592	£23,361	£17,078	£69,029
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	12%	16%	11%	46%