Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,720£28,136£28,558£29,272£30,004£143,689
Total Expenses£25,042£25,134£25,217£25,330£25,446£126,169
Profit Before Tax£2,678£3,002£3,341£3,942£4,557£17,520
Profit After Tax £2,169£2,432£2,706£3,193£3,692£14,191
Change In Property Value£6£12,600£22,491£29,929£20,851£85,878
Net Return£2,175£15,032£25,197£33,122£24,542£100,069
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%16%12%48%