	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,832	£30,279	£30,734	£31,502	£32,290	£154,637
Total Expenses	£29,597	£29,692	£29,778	£29,897	£30,018	£148,982
Profit Before Tax	£235	£588	£955	£1,605	£2,271	£5,654
Profit After Tax	£190	£476	£774	£1,300	£1,840	£4,580
Change In Property Value	£8	£15,300	£27,311	£36,343	£25,319	£104,280
Net Return	£198	£15,776	£28,085	£37,643	£27,159	£108,860
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	6%	11%	15%	11%	42%