	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,632	£35,151	£35,679	£36,571	£37,485	£179,518
Total Expenses	£34,035	£34,137	£34,230	£34,361	£34,495	£171,258
Profit Before Tax	£597	£1,015	£1,448	£2,209	£2,990	£8,260
Profit After Tax	£484	£822	£1,173	£1,790	£2,422	£6,690
Change In Property Value	£9	£17,760	£31,702	£42,186	£29,390	£121,047
Net Return	£493	£18,582	£32,875	£43,976	£31,811	£127,737
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	6%	11%	15%	11%	43%