	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,396	£27,807	£28,224	£28,930	£29,653	£142,010
Total Expenses	£26,779	£26,871	£26,953	£27,066	£27,181	£134,850
Profit Before Tax	£617	£936	£1,271	£1,864	£2,472	£7,160
Profit After Tax	£499	£758	£1,029	£1,510	£2,003	£5,800
Change In Property Value	£6,850	£20,756	£28,504	£33,350	£27,106	£116,566
Net Return	£7,349	£21,514	£29,534	£34,860	£29,109	£122,365
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	3%	9%	13%	15%	13%	54%