	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,256	£29,695	£30,140	£30,894	£31,666	£151,651
Total Expenses	£29,057	£29,151	£29,236	£29,353	£29,473	£146,271
Profit Before Tax	£199	£544	£904	£1,540	£2,193	£5,380
Profit After Tax	£161	£441	£732	£1,248	£1,776	£4,358
Change In Property Value	£8	£15,000	£26,775	£35,630	£24,822	£102,236
Net Return	£169	£15,441	£27,507	£36,878	£26,599	£106,594
Return From Rental Income (%)	0%	0%	0%	0%	1%	2%
Total Net Return (%)	0%	6%	11%	15%	11%	42%