Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,196£47,904£48,622£49,838£51,084£244,645
Total Expenses£44,686£44,807£44,920£45,083£45,250£224,746
Profit Before Tax£2,510£3,097£3,703£4,755£5,834£19,898
Profit After Tax £2,033£2,509£2,999£3,851£4,725£16,118
Change In Property Value£12£23,600£42,126£56,058£39,054£160,851
Net Return£2,045£26,109£45,126£59,910£43,779£176,968
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%6%11%14%11%43%