Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,500£22,837£23,180£23,760£24,354£116,631
Total Expenses£20,336£20,420£20,495£20,595£20,697£102,542
Profit Before Tax£2,164£2,418£2,685£3,165£3,657£14,089
Profit After Tax £1,753£1,958£2,175£2,564£2,962£11,412
Change In Property Value£5£9,999£17,848£23,751£16,547£68,150
Net Return£1,758£11,958£20,023£26,315£19,509£79,562
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%16%12%49%