	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,604	£33,093	£33,589	£34,429	£35,290	£169,006
Total Expenses	£31,483	£31,582	£31,673	£31,798	£31,927	£158,463
Profit Before Tax	£1,121	£1,511	£1,917	£2,631	£3,363	£10,543
Profit After Tax	£908	£1,224	£1,553	£2,131	£2,724	£8,540
Change In Property Value	£8	£16,300	£29,096	£38,718	£26,974	£111,096
Net Return	£916	£17,524	£30,648	£40,849	£29,698	£119,635
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	6%	11%	15%	11%	44%