Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,000£21,315£21,635£22,176£22,730£108,855
Total Expenses£20,187£20,269£20,342£20,438£20,536£101,772
Profit Before Tax£813£1,046£1,293£1,738£2,194£7,084
Profit After Tax £658£847£1,047£1,408£1,777£5,738
Change In Property Value£5£10,000£17,850£23,753£16,548£68,156
Net Return£663£10,847£18,897£25,161£18,325£73,894
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%7%12%15%11%45%