	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,580	£20,889	£21,202	£21,732	£22,275	£106,678
Total Expenses	£19,824	£19,905	£19,977	£20,072	£20,169	£99,946
Profit Before Tax	£756	£984	£1,225	£1,660	£2,107	£6,732
Profit After Tax	£613	£797	£992	£1,345	£1,706	£5,453
Change In Property Value	£7,350	£17,407	£23,164	£26,896	£19,769	£94,586
Net Return	£7,963	£18,204	£24,156	£28,241	£21,475	£100,039
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	5%	11%	15%	18%	13%	63%