	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,676	£20,986	£21,511	£22,049	£22,710	£107,932
Total Expenses	£20,025	£20,067	£20,130	£20,195	£20,272	£100,689
Profit Before Tax	£651	£919	£1,380	£1,853	£2,438	£7,243
Profit After Tax	£528	£744	£1,118	£1,501	£1,975	£5,866
Change In Property Value	£4,400	£4,444	£13,465	£18,492	£21,636	£62,438
Net Return	£4,928	£5,188	£14,584	£19,994	£23,611	£68,304
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	3%	4%	10%	14%	17%	48%