	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,756	£25,127	£25,756	£26,399	£27,191	£129,230
Total Expenses	£24,115	£24,198	£24,304	£24,412	£24,534	£121,562
Profit Before Tax	£641	£929	£1,452	£1,988	£2,658	£7,668
Profit After Tax	£519	£753	£1,176	£1,610	£2,153	£6,211
Change In Property Value	£12,375	£12,684	£23,403	£29,890	£34,401	£112,754
Net Return	£12,894	£13,437	£24,579	£31,500	£36,554	£118,965
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	8%	8%	15%	19%	23%	74%