Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,500£16,747£16,999£17,424£17,859£85,529
Total Expenses£15,716£15,790£15,856£15,941£16,027£79,330
Profit Before Tax£784£957£1,142£1,483£1,832£6,199
Profit After Tax £635£775£925£1,201£1,484£5,021
Change In Property Value£4£7,500£13,388£17,815£12,411£51,118
Net Return£639£8,275£14,313£19,016£13,895£56,139
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)1%7%12%16%12%47%