	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,380	£16,626	£16,875	£17,297	£17,729	£84,907
Total Expenses	£16,186	£16,261	£16,327	£16,411	£16,497	£81,681
Profit Before Tax	£194	£365	£548	£886	£1,233	£3,226
Profit After Tax	£157	£296	£444	£718	£999	£2,613
Change In Property Value	£3,900	£11,817	£16,229	£18,988	£15,433	£66,366
Net Return	£4,057	£12,113	£16,673	£19,705	£16,431	£68,979
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	3%	10%	13%	16%	13%	55%