Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,100£38,671£39,252£40,233£41,239£197,495
Total Expenses£29,941£30,048£30,147£30,287£30,431£150,855
Profit Before Tax£8,159£8,623£9,104£9,945£10,808£46,640
Profit After Tax £6,609£6,985£7,374£8,056£8,755£37,778
Change In Property Value£8£15,000£26,775£35,630£24,822£102,236
Net Return£6,616£21,985£34,150£43,686£33,577£140,014
Return From Rental Income (%)3%3%3%3%3%15%
Total Net Return (%)3%9%14%17%13%56%