Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,800£35,322£35,852£36,748£37,667£180,389
Total Expenses£33,472£33,574£33,668£33,800£33,934£168,449
Profit Before Tax£1,328£1,748£2,183£2,948£3,732£11,939
Profit After Tax £1,075£1,416£1,769£2,388£3,023£9,671
Change In Property Value£9£17,400£31,059£41,331£28,794£118,593
Net Return£1,084£18,816£32,828£43,719£31,817£128,264
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%6%11%15%11%44%