Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,616£36,150£37,054£37,980£39,120£185,920
Total Expenses£32,739£32,838£32,972£33,108£33,265£164,922
Profit Before Tax£2,877£3,312£4,082£4,872£5,855£20,998
Profit After Tax £2,330£2,683£3,307£3,946£4,742£17,009
Change In Property Value£7£7£13,700£24,455£32,543£70,712
Net Return£2,337£2,689£17,007£28,401£37,285£87,720
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%7%12%16%38%