	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,372	£39,963	£40,962	£41,986	£43,245	£205,527
Total Expenses	£39,153	£39,223	£39,334	£39,447	£39,584	£196,742
Profit Before Tax	£219	£739	£1,628	£2,538	£3,661	£8,786
Profit After Tax	£178	£599	£1,318	£2,056	£2,966	£7,116
Change In Property Value	£21,875	£22,422	£41,368	£52,837	£60,810	£199,312
Net Return	£22,053	£23,021	£42,687	£54,893	£63,776	£206,428
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	7%	8%	14%	19%	22%	70%