Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,512£31,985£32,464£33,276£34,108£163,345
Total Expenses£25,691£25,751£25,809£25,901£25,995£129,146
Profit Before Tax£5,821£6,234£6,655£7,375£8,113£34,199
Profit After Tax £4,715£5,049£5,391£5,974£6,572£27,701
Change In Property Value£7£13,700£24,455£32,542£22,671£93,375
Net Return£4,722£18,750£29,846£38,516£29,243£121,076
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%53%