	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,824	£26,211	£26,605	£27,270	£27,951	£133,861
Total Expenses	£24,853	£24,941	£25,022	£25,130	£25,241	£125,187
Profit Before Tax	£971	£1,270	£1,583	£2,140	£2,711	£8,674
Profit After Tax	£787	£1,029	£1,282	£1,733	£2,196	£7,026
Change In Property Value	£6,300	£19,089	£26,216	£30,672	£24,930	£107,206
Net Return	£7,087	£20,118	£27,498	£32,405	£27,125	£114,233
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	3%	10%	13%	16%	13%	55%