	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,000	£30,450	£30,907	£31,679	£32,471	£155,508
Total Expenses	£29,131	£29,226	£29,313	£29,432	£29,554	£146,656
Profit Before Tax	£869	£1,224	£1,594	£2,247	£2,918	£8,851
Profit After Tax	£704	£991	£1,291	£1,820	£2,363	£7,170
Change In Property Value	£8	£15,000	£26,775	£35,630	£24,822	£102,236
Net Return	£711	£15,991	£28,066	£37,451	£27,186	£109,405
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	6%	11%	15%	11%	44%