Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,572£29,001£29,436£30,171£30,926£148,105
Total Expenses£25,288£25,381£25,466£25,581£25,699£127,415
Profit Before Tax£3,284£3,619£3,970£4,590£5,227£20,690
Profit After Tax £2,660£2,932£3,216£3,718£4,234£16,759
Change In Property Value£6£12,700£22,670£30,167£21,016£86,559
Net Return£2,666£15,632£25,885£33,885£25,250£103,318
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%7%12%16%12%49%