	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,496	£23,848	£24,445	£25,056	£25,807	£122,652
Total Expenses	£22,685	£22,732	£22,802	£22,874	£22,960	£114,054
Profit Before Tax	£811	£1,117	£1,642	£2,181	£2,847	£8,599
Profit After Tax	£657	£904	£1,330	£1,767	£2,306	£6,965
Change In Property Value	£5	£5	£9,999	£17,849	£23,751	£51,609
Net Return	£662	£909	£11,330	£19,616	£26,058	£58,574
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%