	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,756	£34,262	£35,119	£35,997	£37,077	£176,211
Total Expenses	£33,632	£33,694	£33,790	£33,889	£34,008	£169,013
Profit Before Tax	£124	£568	£1,329	£2,108	£3,069	£7,198
Profit After Tax	£101	£460	£1,076	£1,707	£2,486	£5,830
Change In Property Value	£18,750	£19,219	£35,459	£45,289	£52,123	£170,839
Net Return	£18,851	£19,679	£36,535	£46,996	£54,609	£176,669
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	8%	15%	19%	22%	70%