Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£60,000£60,900£61,813£63,359£64,943£311,015
Total Expenses£56,263£56,403£56,535£56,731£56,932£282,863
Profit Before Tax£3,738£4,497£5,279£6,628£8,011£28,152
Profit After Tax £3,027£3,643£4,276£5,368£6,489£22,803
Change In Property Value£15£30,000£53,551£71,260£49,645£204,471
Net Return£3,042£33,643£57,826£76,629£56,133£227,274
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)1%6%11%14%10%42%