	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,872	£20,170	£20,674	£21,191	£21,827	£103,735
Total Expenses	£18,865	£18,941	£19,035	£19,130	£19,236	£95,207
Profit Before Tax	£1,007	£1,229	£1,640	£2,061	£2,591	£8,527
Profit After Tax	£815	£995	£1,328	£1,670	£2,098	£6,907
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£819	£999	£8,828	£15,057	£19,914	£45,618
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	13%	17%	38%