	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,756	£19,037	£19,513	£20,001	£20,601	£97,909
Total Expenses	£18,206	£18,246	£18,304	£18,364	£18,434	£91,553
Profit Before Tax	£550	£792	£1,209	£1,637	£2,167	£6,356
Profit After Tax	£446	£641	£980	£1,326	£1,755	£5,148
Change In Property Value	£4	£4	£7,980	£14,245	£18,955	£41,188
Net Return	£450	£645	£8,960	£15,571	£20,711	£46,336
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%