Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,996£37,551£38,114£39,067£40,044£191,772
Total Expenses£35,461£35,567£35,664£35,801£35,942£178,436
Profit Before Tax£1,535£1,984£2,450£3,266£4,102£13,336
Profit After Tax £1,243£1,607£1,984£2,645£3,323£10,802
Change In Property Value£9£18,500£33,023£43,944£30,614£126,091
Net Return£1,252£20,107£35,007£46,589£33,937£136,893
Return From Rental Income (%)0%1%1%1%1%3%
Total Net Return (%)0%6%11%15%11%44%