Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,900£37,453£38,015£38,966£39,940£191,274
Total Expenses£33,146£33,214£33,280£33,386£33,494£166,519
Profit Before Tax£3,754£4,240£4,735£5,580£6,446£24,755
Profit After Tax £3,041£3,434£3,835£4,520£5,221£20,052
Change In Property Value£9£17,999£32,129£42,754£29,785£122,676
Net Return£3,050£21,433£35,964£47,274£35,007£142,727
Return From Rental Income (%)1%1%1%1%2%7%
Total Net Return (%)1%7%12%16%12%47%