Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,300£27,710£28,125£28,828£29,549£141,512
Total Expenses£24,144£24,197£24,249£24,330£24,413£121,332
Profit Before Tax£3,156£3,512£3,876£4,498£5,136£20,180
Profit After Tax £2,557£2,845£3,140£3,644£4,161£16,345
Change In Property Value£7£13,000£23,205£30,880£21,513£88,604
Net Return£2,563£15,845£26,345£34,523£25,673£104,950
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)1%7%12%16%12%49%