	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,704	£20,098	£20,500	£21,013	£21,538	£102,853
Total Expenses	£19,060	£19,150	£19,231	£19,324	£19,419	£96,185
Profit Before Tax	£644	£948	£1,269	£1,688	£2,119	£6,668
Profit After Tax	£521	£768	£1,028	£1,368	£1,716	£5,401
Change In Property Value	£14,070	£24,154	£30,433	£32,259	£28,496	£129,412
Net Return	£14,591	£24,922	£31,461	£33,627	£30,212	£134,813
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	8%	14%	18%	19%	17%	77%