Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,804£34,311£35,169£36,048£37,129£176,461
Total Expenses£31,169£31,266£31,395£31,526£31,677£157,033
Profit Before Tax£2,635£3,045£3,774£4,522£5,452£19,428
Profit After Tax £2,134£2,467£3,057£3,663£4,416£15,737
Change In Property Value£7£7£13,000£23,205£30,880£67,099
Net Return£2,141£2,473£16,057£26,868£35,296£82,835
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%7%12%16%38%