Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,200£16,443£16,854£17,275£17,794£84,566
Total Expenses£14,332£14,403£14,487£14,573£14,667£72,461
Profit Before Tax£1,868£2,040£2,367£2,703£3,127£12,105
Profit After Tax £1,513£1,653£1,918£2,189£2,533£9,805
Change In Property Value£8,100£8,343£15,754£18,132£19,220£69,549
Net Return£9,613£9,996£17,672£20,321£21,752£79,354
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)12%12%21%24%26%96%