Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,800£17,052£17,478£17,915£18,453£87,698
Total Expenses£14,392£14,463£14,549£14,637£14,733£72,774
Profit Before Tax£2,408£2,589£2,929£3,279£3,720£14,924
Profit After Tax £1,950£2,097£2,373£2,656£3,013£12,088
Change In Property Value£3£3£5,400£9,639£12,827£27,872
Net Return£1,953£2,099£7,773£12,295£15,840£39,960
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%15%19%48%