Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£59,196£60,084£60,985£62,510£64,073£306,848
Total Expenses£55,539£55,677£55,809£56,003£56,202£279,229
Profit Before Tax£3,657£4,407£5,177£6,507£7,871£27,618
Profit After Tax £2,962£3,569£4,193£5,271£6,375£22,371
Change In Property Value£15£29,600£52,837£70,310£48,983£201,745
Net Return£2,977£33,170£57,030£75,581£55,358£224,116
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)1%6%11%14%10%42%