Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,424£17,685£17,951£18,399£18,859£90,319
Total Expenses£15,917£15,955£15,992£16,048£16,104£80,016
Profit Before Tax£1,507£1,730£1,958£2,352£2,755£10,303
Profit After Tax £1,221£1,401£1,586£1,905£2,232£8,345
Change In Property Value£6,375£15,098£20,091£23,328£17,146£82,039
Net Return£7,596£16,499£21,678£25,233£19,378£90,384
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)6%12%16%18%14%66%