Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,848£32,326£33,134£33,962£34,981£166,251
Total Expenses£29,474£29,533£29,624£29,718£29,831£148,180
Profit Before Tax£2,374£2,793£3,509£4,244£5,150£18,071
Profit After Tax £1,923£2,262£2,843£3,438£4,172£14,638
Change In Property Value£7£7£13,000£23,205£30,880£67,099
Net Return£1,930£2,269£15,843£26,643£35,052£81,736
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%7%12%16%38%