	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,500	£19,792	£20,287	£20,794	£21,418	£101,793
Total Expenses	£18,915	£18,956	£19,016	£19,078	£19,151	£95,116
Profit Before Tax	£585	£837	£1,271	£1,717	£2,268	£6,677
Profit After Tax	£474	£678	£1,030	£1,391	£1,837	£5,408
Change In Property Value	£4	£4	£8,300	£14,816	£19,716	£42,840
Net Return	£478	£682	£9,330	£16,206	£21,552	£48,248
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%