Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,600£40,194£40,797£41,817£42,862£205,270
Total Expenses£37,813£37,923£38,024£38,168£38,315£190,243
Profit Before Tax£1,787£2,271£2,773£3,649£4,547£15,027
Profit After Tax £1,447£1,840£2,246£2,956£3,683£12,172
Change In Property Value£10£19,800£35,343£47,032£32,766£134,951
Net Return£1,457£21,640£37,589£49,988£36,449£147,123
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%6%11%15%11%43%