	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,816	£31,278	£31,747	£32,541	£33,355	£159,737
Total Expenses	£30,500	£30,596	£30,684	£30,805	£30,929	£153,514
Profit Before Tax	£316	£682	£1,063	£1,736	£2,425	£6,223
Profit After Tax	£256	£553	£861	£1,406	£1,965	£5,041
Change In Property Value	£8	£15,800	£28,203	£37,531	£26,146	£107,688
Net Return	£264	£16,353	£29,065	£38,937	£28,111	£112,729
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	6%	11%	15%	11%	43%