	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,064	£20,365	£20,874	£21,396	£22,038	£104,737
Total Expenses	£19,448	£19,489	£19,551	£19,614	£19,689	£97,791
Profit Before Tax	£616	£876	£1,323	£1,782	£2,349	£6,946
Profit After Tax	£499	£709	£1,072	£1,443	£1,903	£5,626
Change In Property Value	£4	£4	£8,540	£15,244	£20,286	£44,079
Net Return	£504	£714	£9,612	£16,688	£22,188	£49,705
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%