	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,128	£37,685	£38,627	£39,593	£40,781	£193,813
Total Expenses	£36,945	£37,012	£37,117	£37,224	£37,354	£185,652
Profit Before Tax	£183	£673	£1,510	£2,368	£3,427	£8,162
Profit After Tax	£148	£545	£1,223	£1,918	£2,776	£6,611
Change In Property Value	£20,625	£21,141	£39,004	£49,817	£57,335	£187,923
Net Return	£20,773	£21,686	£40,228	£51,736	£60,111	£194,534
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	7%	8%	15%	19%	22%	70%