	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£67,452	£68,464	£70,175	£71,930	£74,088	£352,109
Total Expenses	£66,718	£66,831	£67,013	£67,199	£67,425	£335,186
Profit Before Tax	£734	£1,633	£3,163	£4,731	£6,662	£16,923
Profit After Tax	£595	£1,323	£2,562	£3,832	£5,396	£13,707
Change In Property Value	£15	£15	£29,981	£53,515	£71,214	£154,740
Net Return	£610	£1,338	£32,542	£57,347	£76,610	£168,447
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	0%	0%	6%	11%	14%	31%