	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,060	£18,421	£18,790	£19,259	£19,741	£94,271
Total Expenses	£17,641	£17,727	£17,805	£17,894	£17,985	£89,053
Profit Before Tax	£419	£694	£984	£1,365	£1,756	£5,218
Profit After Tax	£339	£562	£797	£1,106	£1,422	£4,227
Change In Property Value	£12,900	£22,145	£27,903	£29,577	£26,126	£118,651
Net Return	£13,239	£22,707	£28,700	£30,683	£27,549	£122,878
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	8%	14%	18%	19%	17%	77%