Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,000£15,225£15,453£15,840£16,236£77,754
Total Expenses£13,153£13,225£13,289£13,369£13,452£66,487
Profit Before Tax£1,848£2,000£2,165£2,470£2,784£11,267
Profit After Tax £1,496£1,620£1,753£2,001£2,255£9,126
Change In Property Value£3£6,000£10,710£14,252£9,929£40,894
Net Return£1,499£7,620£12,463£16,253£12,184£50,020
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%13%17%13%53%