	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,208	£20,511	£21,024	£21,549	£22,196	£105,488
Total Expenses	£19,581	£19,623	£19,685	£19,748	£19,824	£98,461
Profit Before Tax	£627	£888	£1,339	£1,801	£2,372	£7,028
Profit After Tax	£508	£719	£1,085	£1,459	£1,922	£5,692
Change In Property Value	£4	£4	£8,600	£15,351	£20,428	£44,388
Net Return	£512	£724	£9,685	£16,810	£22,350	£50,081
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%