Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,836£35,359£35,889£36,786£37,706£180,575
Total Expenses£27,041£27,143£27,237£27,369£27,503£136,293
Profit Before Tax£7,795£8,215£8,652£9,417£10,202£44,282
Profit After Tax £6,314£6,655£7,008£7,628£8,264£35,869
Change In Property Value£7£13,400£23,919£31,830£22,175£91,330
Net Return£6,321£20,055£30,927£39,458£30,439£127,199
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%14%18%14%57%