Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,524£25,907£26,295£26,953£27,627£132,306
Total Expenses£23,214£23,302£23,382£23,490£23,600£116,987
Profit Before Tax£2,310£2,605£2,913£3,463£4,027£15,318
Profit After Tax £1,871£2,110£2,360£2,805£3,262£12,408
Change In Property Value£6£11,600£20,706£27,554£19,196£79,062
Net Return£1,877£13,710£23,066£30,359£22,458£91,470
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%48%