	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,156	£24,518	£25,131	£25,760	£26,532	£126,098
Total Expenses	£23,745	£23,793	£23,865	£23,939	£24,026	£119,367
Profit Before Tax	£411	£726	£1,267	£1,821	£2,506	£6,730
Profit After Tax	£333	£588	£1,026	£1,475	£2,030	£5,451
Change In Property Value	£13,125	£13,453	£24,821	£31,702	£36,486	£119,587
Net Return	£13,458	£14,041	£25,847	£33,177	£38,516	£125,039
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	8%	8%	15%	19%	22%	73%