	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,804	£19,086	£19,563	£20,052	£20,654	£98,159
Total Expenses	£18,250	£18,290	£18,349	£18,408	£18,479	£91,777
Profit Before Tax	£554	£796	£1,215	£1,644	£2,175	£6,383
Profit After Tax	£448	£645	£984	£1,332	£1,761	£5,170
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£452	£649	£8,984	£15,612	£20,764	£46,461
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%