Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,400£26,796£27,466£28,153£28,997£137,812
Total Expenses£24,961£25,012£25,090£25,170£25,265£125,498
Profit Before Tax£1,439£1,784£2,376£2,983£3,732£12,313
Profit After Tax £1,165£1,445£1,924£2,416£3,023£9,974
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£1,171£1,450£12,925£22,051£29,152£66,750
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%12%16%37%