Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,804£37,356£37,916£38,864£39,836£190,777
Total Expenses£35,281£35,387£35,484£35,620£35,760£177,532
Profit Before Tax£1,523£1,969£2,433£3,244£4,076£13,245
Profit After Tax £1,233£1,595£1,971£2,628£3,301£10,728
Change In Property Value£9£18,400£32,844£43,706£30,449£125,409
Net Return£1,243£19,995£34,815£46,334£33,750£136,137
Return From Rental Income (%)0%1%1%1%1%3%
Total Net Return (%)0%6%11%15%11%44%