Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,060£42,691£43,331£44,415£45,525£218,022
Total Expenses£33,503£33,578£33,653£33,771£33,893£168,398
Profit Before Tax£8,557£9,113£9,679£10,643£11,632£49,624
Profit After Tax £6,931£7,381£7,840£8,621£9,422£40,195
Change In Property Value£9£17,900£31,952£42,519£29,621£122,001
Net Return£6,940£25,281£39,792£51,140£39,043£162,197
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%8%13%17%13%54%