	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	£15,000	£15,300	£31,212	£40,576	£42,604	£144,692
Net Return	£15,101	£15,760	£32,288	£42,283	£45,090	£150,522
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	6%	6%	13%	17%	18%	60%