Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,004£38,574£39,153£40,131£41,135£196,997
Total Expenses£36,367£36,474£36,573£36,712£36,855£182,980
Profit Before Tax£1,637£2,100£2,580£3,419£4,280£14,017
Profit After Tax £1,326£1,701£2,090£2,770£3,466£11,354
Change In Property Value£10£19,000£33,915£45,132£31,442£129,498
Net Return£1,336£20,702£36,005£47,901£34,908£140,852
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%6%11%15%11%44%