Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,480£18,757£19,039£19,515£20,002£95,793
Total Expenses£16,505£16,545£16,584£16,642£16,701£82,977
Profit Before Tax£1,975£2,212£2,455£2,873£3,301£12,816
Profit After Tax £1,600£1,792£1,989£2,327£2,674£10,381
Change In Property Value£6,600£15,631£20,800£24,152£17,751£84,934
Net Return£8,200£17,423£22,789£26,479£20,425£95,315
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)6%12%16%19%14%67%