Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,960£40,559£41,168£42,197£43,252£207,136
Total Expenses£38,139£38,249£38,351£38,495£38,643£191,877
Profit Before Tax£1,821£2,311£2,817£3,702£4,608£15,259
Profit After Tax £1,475£1,872£2,282£2,998£3,733£12,360
Change In Property Value£10£19,980£35,665£47,459£33,063£136,178
Net Return£1,485£21,852£37,947£50,458£36,796£148,538
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%6%11%15%11%43%