	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,852	£22,180	£22,734	£23,303	£24,002	£114,070
Total Expenses	£21,531	£21,575	£21,641	£21,709	£21,790	£108,246
Profit Before Tax	£321	£605	£1,093	£1,594	£2,212	£5,824
Profit After Tax	£260	£490	£885	£1,291	£1,792	£4,718
Change In Property Value	£4,750	£4,798	£14,536	£19,963	£23,357	£67,404
Net Return	£5,010	£5,287	£15,422	£21,254	£25,149	£72,122
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	3%	3%	10%	14%	16%	47%