	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,996	£19,281	£19,570	£20,059	£20,561	£98,467
Total Expenses	£18,487	£18,528	£18,567	£18,627	£18,687	£92,897
Profit Before Tax	£509	£753	£1,003	£1,433	£1,873	£5,571
Profit After Tax	£412	£610	£812	£1,161	£1,517	£4,512
Change In Property Value	£10,000	£20,400	£26,520	£27,846	£20,467	£105,233
Net Return	£10,412	£21,010	£27,332	£29,007	£21,984	£109,745
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	6%	13%	17%	18%	13%	67%