Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,072£33,568£34,072£34,923£35,796£171,432
Total Expenses£27,025£27,125£27,216£27,343£27,473£136,183
Profit Before Tax£6,047£6,443£6,855£7,580£8,323£35,248
Profit After Tax £4,898£5,219£5,553£6,140£6,742£28,551
Change In Property Value£7£13,500£24,098£32,067£22,340£92,012
Net Return£4,905£18,719£29,651£38,207£29,082£120,563
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%8%13%17%13%54%