Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,600£31,059£31,525£32,313£33,121£158,618
Total Expenses£28,174£28,232£28,289£28,378£28,470£141,543
Profit Before Tax£2,426£2,827£3,236£3,935£4,651£17,074
Profit After Tax £1,965£2,290£2,621£3,187£3,767£13,830
Change In Property Value£8£15,300£27,311£36,343£25,319£104,280
Net Return£1,973£17,590£29,932£39,530£29,086£118,110
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%12%15%11%46%