Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,896£32,374£32,860£33,682£34,524£165,336
Total Expenses£27,016£27,077£27,136£27,228£27,323£135,780
Profit Before Tax£4,880£5,298£5,724£6,453£7,200£29,555
Profit After Tax £3,952£4,291£4,637£5,227£5,832£23,940
Change In Property Value£7£14,500£25,883£34,443£23,995£98,828
Net Return£3,960£18,791£30,520£39,670£29,827£122,768
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%13%16%12%51%