Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£54,000£54,810£55,632£57,023£58,449£279,914
Total Expenses£49,336£49,430£49,522£49,672£49,825£247,785
Profit Before Tax£4,664£5,380£6,110£7,351£8,624£32,129
Profit After Tax £3,778£4,358£4,949£5,954£6,985£26,024
Change In Property Value£14£27,000£48,195£64,134£44,680£184,024
Net Return£3,791£31,358£53,145£70,089£51,665£210,048
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%11%15%11%44%