	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,996	£28,416	£29,126	£29,854	£30,750	£146,143
Total Expenses	£27,016	£27,104	£27,218	£27,334	£27,467	£136,138
Profit Before Tax	£980	£1,312	£1,909	£2,520	£3,284	£10,005
Profit After Tax	£794	£1,063	£1,546	£2,041	£2,660	£8,104
Change In Property Value	£6	£6	£11,199	£19,991	£26,602	£57,803
Net Return	£800	£1,069	£12,745	£22,032	£29,262	£65,907
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%