	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,996	£25,371	£25,752	£26,395	£27,055	£129,569
Total Expenses	£24,609	£24,696	£24,776	£24,882	£24,990	£123,953
Profit Before Tax	£387	£674	£976	£1,514	£2,065	£5,616
Profit After Tax	£313	£546	£791	£1,226	£1,672	£4,549
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£320	£13,046	£23,103	£30,918	£22,358	£89,745
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	6%	11%	15%	11%	43%