Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,500£31,972£32,452£33,263£34,095£163,283
Total Expenses£25,099£25,196£25,285£25,408£25,533£126,520
Profit Before Tax£6,402£6,777£7,167£7,856£8,561£36,763
Profit After Tax £5,185£5,489£5,806£6,363£6,935£29,778
Change In Property Value£6£12,400£22,134£29,454£20,520£84,515
Net Return£5,191£17,889£27,940£35,817£27,455£114,293
Return From Rental Income (%)3%3%3%3%3%14%
Total Net Return (%)3%9%14%17%13%56%