Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,188£34,701£35,221£36,102£37,004£177,216
Total Expenses£30,998£31,099£31,192£31,322£31,455£156,067
Profit Before Tax£3,190£3,602£4,029£4,780£5,549£21,150
Profit After Tax £2,584£2,917£3,264£3,872£4,495£17,131
Change In Property Value£8£15,900£28,382£37,768£26,312£108,370
Net Return£2,592£18,817£31,645£41,640£30,807£125,501
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%47%