	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£47,172	£47,880	£48,598	£49,813	£51,058	£244,520
Total Expenses	£46,240	£46,324	£46,406	£46,538	£46,673	£232,180
Profit Before Tax	£932	£1,556	£2,192	£3,275	£4,385	£12,340
Profit After Tax	£755	£1,260	£1,776	£2,653	£3,552	£9,996
Change In Property Value	£13	£25,500	£45,518	£60,571	£42,198	£173,800
Net Return	£767	£26,761	£47,294	£63,224	£45,750	£183,796
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	6%	10%	14%	10%	41%