Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£62,232£63,165£64,113£65,716£67,359£322,585
Total Expenses£47,638£47,781£47,917£48,119£48,326£239,780
Profit Before Tax£14,594£15,385£16,196£17,597£19,033£82,805
Profit After Tax £11,821£12,461£13,119£14,254£15,417£67,072
Change In Property Value£12£24,500£43,733£58,196£40,543£166,985
Net Return£11,834£36,962£56,852£72,450£55,960£234,057
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%13%17%13%54%