Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£57,504£58,367£59,242£60,723£62,241£298,077
Total Expenses£46,469£46,568£46,666£46,824£46,987£233,514
Profit Before Tax£11,035£11,799£12,576£13,899£15,254£64,563
Profit After Tax £8,938£9,557£10,187£11,258£12,356£52,296
Change In Property Value£13£25,000£44,625£59,384£41,371£170,393
Net Return£8,951£34,557£54,812£70,642£53,727£222,689
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%12%16%12%50%