Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,400£32,886£33,379£34,214£35,069£167,948
Total Expenses£28,406£28,505£28,595£28,720£28,848£143,074
Profit Before Tax£3,994£4,381£4,784£5,494£6,221£24,874
Profit After Tax £3,235£3,549£3,875£4,450£5,039£20,148
Change In Property Value£7£14,400£25,704£34,205£23,829£98,146
Net Return£3,242£17,949£29,580£38,655£28,868£118,294
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%7%12%16%12%49%