Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,240£30,694£31,154£31,933£32,731£156,752
Total Expenses£28,190£28,285£28,372£28,492£28,614£141,954
Profit Before Tax£2,050£2,408£2,782£3,441£4,117£14,798
Profit After Tax £1,661£1,951£2,253£2,787£3,335£11,986
Change In Property Value£7£14,400£25,704£34,205£23,829£98,145
Net Return£1,668£16,351£27,957£36,992£27,164£110,132
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%12%15%11%46%