	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,792	£19,074	£19,551	£20,039	£20,641	£98,097
Total Expenses	£18,247	£18,287	£18,345	£18,405	£18,476	£91,761
Profit Before Tax	£545	£787	£1,205	£1,634	£2,165	£6,336
Profit After Tax	£441	£637	£976	£1,324	£1,753	£5,132
Change In Property Value	£4	£4	£7,999	£14,279	£19,001	£41,286
Net Return	£445	£641	£8,976	£15,602	£20,754	£46,419
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	12%	16%	36%