Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,344£43,994£44,654£45,770£46,915£224,677
Total Expenses£36,527£36,604£36,681£36,803£36,928£183,542
Profit Before Tax£6,817£7,390£7,974£8,968£9,987£41,135
Profit After Tax £5,522£5,986£6,459£7,264£8,089£33,320
Change In Property Value£10£19,700£35,165£46,794£32,600£134,269
Net Return£5,532£25,686£41,623£54,058£40,690£167,589
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%12%16%12%50%