	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,500	£19,792	£20,287	£20,794	£21,418	£101,793
Total Expenses	£18,915	£18,956	£19,016	£19,078	£19,151	£95,116
Profit Before Tax	£585	£837	£1,271	£1,717	£2,268	£6,677
Profit After Tax	£474	£678	£1,030	£1,391	£1,837	£5,408
Change In Property Value	£4,150	£4,192	£12,700	£17,442	£20,407	£58,890
Net Return	£4,624	£4,869	£13,730	£18,832	£22,243	£64,298
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	3%	4%	10%	14%	17%	48%