Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,600£37,149£37,706£38,649£39,615£189,719
Total Expenses£35,100£35,205£35,302£35,438£35,577£176,622
Profit Before Tax£1,500£1,944£2,404£3,211£4,038£13,097
Profit After Tax £1,215£1,575£1,948£2,601£3,271£10,609
Change In Property Value£9£18,300£32,666£43,469£30,283£124,727
Net Return£1,224£19,875£34,613£46,070£33,554£135,336
Return From Rental Income (%)0%1%1%1%1%3%
Total Net Return (%)0%6%11%15%11%44%