Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,000£33,495£33,997£34,847£35,719£171,058
Total Expenses£27,931£27,993£28,054£28,149£28,247£140,374
Profit Before Tax£5,069£5,502£5,944£6,698£7,472£30,684
Profit After Tax £4,106£4,456£4,814£5,426£6,052£24,854
Change In Property Value£8£15,000£26,775£35,630£24,822£102,236
Net Return£4,113£19,457£31,590£41,056£30,874£127,090
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%13%16%12%51%