	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,276	£15,505	£15,893	£16,290	£16,779	£79,743
Total Expenses	£14,922	£14,956	£15,006	£15,057	£15,116	£75,057
Profit Before Tax	£354	£549	£887	£1,233	£1,663	£4,686
Profit After Tax	£287	£444	£718	£999	£1,347	£3,796
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£290	£448	£7,219	£12,602	£16,787	£37,345
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	12%	16%	37%