	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,908	£35,432	£35,963	£36,862	£37,784	£180,949
Total Expenses	£34,287	£34,390	£34,484	£34,616	£34,750	£172,527
Profit Before Tax	£621	£1,042	£1,479	£2,246	£3,033	£8,421
Profit After Tax	£503	£844	£1,198	£1,820	£2,457	£6,821
Change In Property Value	£9	£17,900	£31,952	£42,519	£29,621	£122,001
Net Return	£512	£18,744	£33,150	£44,338	£32,078	£128,822
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	6%	11%	15%	11%	43%