Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,600£40,194£40,797£41,817£42,862£205,270
Total Expenses£32,504£32,614£32,715£32,859£33,006£163,698
Profit Before Tax£7,096£7,580£8,082£8,958£9,856£41,572
Profit After Tax £5,747£6,140£6,546£7,256£7,984£33,673
Change In Property Value£8£16,500£29,453£39,193£27,305£112,459
Net Return£5,756£22,640£35,999£46,449£35,288£146,132
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%53%