	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,192	£18,465	£18,927	£19,400	£19,982	£94,965
Total Expenses	£17,703	£17,777	£17,866	£17,957	£18,058	£89,361
Profit Before Tax	£489	£688	£1,061	£1,443	£1,924	£5,604
Profit After Tax	£396	£557	£859	£1,169	£1,558	£4,539
Change In Property Value	£3	£3	£6,999	£12,493	£16,625	£36,125
Net Return	£399	£561	£7,858	£13,662	£18,183	£40,664
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	37%