Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,680£32,155£32,638£33,453£34,290£164,216
Total Expenses£28,334£28,432£28,521£28,644£28,770£142,701
Profit Before Tax£3,346£3,724£4,117£4,809£5,519£21,515
Profit After Tax £2,710£3,016£3,335£3,896£4,471£17,427
Change In Property Value£7£14,400£25,704£34,205£23,829£98,146
Net Return£2,717£17,416£29,039£38,101£28,300£115,573
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%16%12%48%