Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,000£21,315£21,848£22,394£23,066£109,623
Total Expenses£18,978£19,056£19,152£19,250£19,360£95,796
Profit Before Tax£2,022£2,259£2,696£3,144£3,706£13,827
Profit After Tax £1,638£1,830£2,184£2,546£3,002£11,200
Change In Property Value£4£4£7,500£13,388£17,815£38,711
Net Return£1,641£1,834£9,684£15,934£20,817£49,910
Return From Rental Income (%)1%2%2%2%3%9%
Total Net Return (%)1%2%8%13%17%42%