Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,200£37,758£38,702£39,669£40,860£194,189
Total Expenses£32,897£32,999£33,137£33,277£33,439£165,749
Profit Before Tax£4,303£4,759£5,565£6,392£7,421£28,440
Profit After Tax £3,485£3,855£4,508£5,178£6,011£23,036
Change In Property Value£7£7£13,700£24,455£32,543£70,712
Net Return£3,492£3,861£18,208£29,633£38,553£93,748
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%41%