Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,020£31,485£31,958£32,757£33,575£160,795
Total Expenses£24,838£24,897£24,954£25,044£25,137£124,869
Profit Before Tax£6,183£6,589£7,004£7,712£8,439£35,926
Profit After Tax £5,008£5,337£5,673£6,247£6,835£29,100
Change In Property Value£7£13,200£23,562£31,355£21,844£89,967
Net Return£5,014£18,537£29,235£37,601£28,679£119,067
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%8%13%17%13%54%