Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,828£40,425£41,032£42,058£43,109£206,452
Total Expenses£34,458£34,567£34,669£34,813£34,961£173,469
Profit Before Tax£5,370£5,858£6,363£7,244£8,148£32,983
Profit After Tax £4,350£4,745£5,154£5,868£6,600£26,716
Change In Property Value£8,850£26,816£36,827£43,087£35,020£150,600
Net Return£13,200£31,560£41,980£48,955£41,620£177,316
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)4%11%14%16%14%59%