Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,500£16,747£16,999£17,424£17,859£85,529
Total Expenses£14,268£14,343£14,409£14,493£14,579£72,091
Profit Before Tax£2,232£2,405£2,590£2,931£3,280£13,438
Profit After Tax £1,808£1,948£2,098£2,374£2,657£10,885
Change In Property Value£3£6,600£11,781£15,677£10,922£44,984
Net Return£1,811£8,548£13,879£18,051£13,579£55,869
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%8%13%17%13%54%