Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,996£22,326£22,661£23,227£23,808£114,018
Total Expenses£20,287£20,370£20,445£20,543£20,644£102,289
Profit Before Tax£1,709£1,956£2,216£2,684£3,164£11,730
Profit After Tax £1,384£1,584£1,795£2,174£2,563£9,501
Change In Property Value£5£10,000£17,850£23,753£16,548£68,157
Net Return£1,389£11,584£19,645£25,928£19,111£77,658
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%47%