	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,816	£19,098	£19,385	£19,869	£20,366	£97,534
Total Expenses	£18,296	£18,374	£18,444	£18,534	£18,626	£92,275
Profit Before Tax	£520	£724	£941	£1,335	£1,740	£5,260
Profit After Tax	£421	£586	£762	£1,081	£1,409	£4,260
Change In Property Value	£4	£8,960	£15,994	£21,283	£14,827	£61,069
Net Return	£426	£9,547	£16,756	£22,365	£16,236	£65,329
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	15%	11%	45%