	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,316	£26,711	£27,379	£28,063	£28,905	£137,373
Total Expenses	£25,350	£25,401	£25,478	£25,558	£25,652	£127,438
Profit Before Tax	£966	£1,310	£1,900	£2,505	£3,253	£9,935
Profit After Tax	£783	£1,061	£1,539	£2,029	£2,635	£8,047
Change In Property Value	£6	£6	£11,200	£19,992	£26,604	£57,808
Net Return	£788	£1,067	£12,740	£22,022	£29,239	£65,855
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%