Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,956£38,525£39,103£40,081£41,083£196,748
Total Expenses£30,840£30,909£30,977£31,086£31,197£155,009
Profit Before Tax£7,116£7,616£8,126£8,995£9,886£41,739
Profit After Tax £5,764£6,169£6,582£7,286£8,008£33,809
Change In Property Value£8£16,500£29,453£39,193£27,305£112,459
Net Return£5,772£22,669£36,035£46,479£35,313£146,268
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%53%