Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,600£34,104£34,957£35,831£36,905£175,397
Total Expenses£31,633£31,694£31,790£31,889£32,007£159,013
Profit Before Tax£1,968£2,410£3,166£3,942£4,899£16,384
Profit After Tax £1,594£1,952£2,565£3,193£3,968£13,271
Change In Property Value£7£7£14,000£24,990£33,255£72,260
Net Return£1,601£1,959£16,565£28,183£37,223£85,531
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%12%16%37%