Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,900£19,183£19,471£19,958£20,457£97,970
Total Expenses£16,869£16,910£16,949£17,008£17,068£84,803
Profit Before Tax£2,031£2,274£2,523£2,950£3,389£13,167
Profit After Tax £1,645£1,842£2,043£2,390£2,745£10,665
Change In Property Value£6,750£15,986£21,273£24,700£18,155£86,865
Net Return£8,395£17,828£23,316£27,090£20,900£97,530
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)6%12%16%19%14%67%