Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,684£34,189£34,702£35,570£36,459£174,604
Total Expenses£31,173£31,273£31,366£31,494£31,626£156,931
Profit Before Tax£2,511£2,916£3,337£4,076£4,833£17,672
Profit After Tax £2,034£2,362£2,703£3,301£3,915£14,315
Change In Property Value£8£16,040£28,632£38,101£26,543£109,324
Net Return£2,042£18,402£31,334£41,402£30,458£123,639
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%12%15%11%46%