	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,900	£43,543	£44,197	£45,302	£46,434	£222,376
Total Expenses	£41,683	£41,797	£41,903	£42,055	£42,211	£209,649
Profit Before Tax	£1,218	£1,747	£2,293	£3,246	£4,223	£12,726
Profit After Tax	£986	£1,415	£1,858	£2,629	£3,420	£10,308
Change In Property Value	£11	£22,000	£39,270	£52,258	£36,406	£149,945
Net Return	£997	£23,415	£41,128	£54,887	£39,827	£160,254
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	0%	6%	11%	14%	10%	42%