Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,324£39,914£40,513£41,525£42,564£203,839
Total Expenses£30,836£30,945£31,046£31,189£31,335£155,350
Profit Before Tax£8,488£8,969£9,467£10,337£11,228£48,489
Profit After Tax £6,875£7,265£7,668£8,373£9,095£39,276
Change In Property Value£8£15,480£27,632£36,770£25,617£105,507
Net Return£6,883£22,745£35,300£45,143£34,712£144,783
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%9%14%17%13%56%