Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,740£32,216£32,699£33,517£34,355£164,527
Total Expenses£27,375£27,472£27,562£27,685£27,812£137,906
Profit Before Tax£4,365£4,744£5,138£5,832£6,543£26,621
Profit After Tax £3,536£3,842£4,162£4,724£5,300£21,563
Change In Property Value£7£13,800£24,633£32,780£22,837£94,057
Net Return£3,543£17,643£28,795£37,503£28,136£115,620
Return From Rental Income (%)2%2%2%2%2%9%
Total Net Return (%)2%8%13%16%12%50%