	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,820	£27,222	£27,631	£28,321	£29,029	£139,024
Total Expenses	£26,509	£26,562	£26,613	£26,692	£26,774	£133,149
Profit Before Tax	£311	£661	£1,018	£1,629	£2,256	£5,875
Profit After Tax	£252	£535	£825	£1,320	£1,827	£4,758
Change In Property Value	£10,875	£25,756	£34,273	£39,795	£29,249	£139,949
Net Return	£11,127	£26,291	£35,098	£41,115	£31,077	£144,707
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	5%	11%	14%	17%	13%	60%