	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,912	£25,286	£25,918	£26,566	£27,363	£130,044
Total Expenses	£24,019	£24,068	£24,142	£24,218	£24,308	£120,754
Profit Before Tax	£893	£1,218	£1,776	£2,348	£3,055	£9,290
Profit After Tax	£723	£986	£1,439	£1,902	£2,474	£7,525
Change In Property Value	£5	£5	£10,600	£18,921	£25,179	£54,711
Net Return	£729	£992	£12,039	£20,823	£27,653	£62,236
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%