	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,244	£29,683	£30,425	£31,185	£32,121	£152,658
Total Expenses	£29,211	£29,267	£29,351	£29,439	£29,543	£146,810
Profit Before Tax	£33	£416	£1,073	£1,747	£2,578	£5,847
Profit After Tax	£27	£337	£869	£1,415	£2,088	£4,736
Change In Property Value	£6	£6	£12,999	£23,204	£30,877	£67,093
Net Return	£33	£344	£13,869	£24,619	£32,966	£71,830
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	6%	11%	15%	33%