Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,244£32,728£33,546£34,384£35,416£168,318
Total Expenses£29,823£29,917£30,042£30,170£30,315£150,267
Profit Before Tax£2,421£2,811£3,504£4,215£5,101£18,051
Profit After Tax £1,961£2,277£2,838£3,414£4,132£14,622
Change In Property Value£6£6£12,400£22,134£29,454£64,001
Net Return£1,967£2,283£15,238£25,548£33,586£78,623
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%7%12%16%38%