	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,804	£31,266	£31,735	£32,528	£33,342	£159,675
Total Expenses	£29,855	£29,951	£30,039	£30,160	£30,284	£150,291
Profit Before Tax	£949	£1,315	£1,696	£2,368	£3,057	£9,385
Profit After Tax	£769	£1,065	£1,374	£1,918	£2,476	£7,602
Change In Property Value	£8	£15,400	£27,489	£36,580	£25,484	£104,962
Net Return	£776	£16,465	£28,863	£38,498	£27,961	£112,563
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	6%	11%	15%	11%	44%