	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£40,500	£41,107	£42,135	£43,189	£44,484	£211,415
Total Expenses	£40,258	£40,330	£40,443	£40,560	£40,700	£202,290
Profit Before Tax	£243	£778	£1,692	£2,629	£3,784	£9,126
Profit After Tax	£196	£630	£1,370	£2,129	£3,065	£7,392
Change In Property Value	£9	£9	£18,000	£32,131	£42,757	£92,906
Net Return	£205	£639	£19,371	£34,260	£45,822	£100,297
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	6%	11%	15%	33%