Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,700£45,370£46,051£47,202£48,382£231,706
Total Expenses£34,784£34,901£35,010£35,167£35,328£175,190
Profit Before Tax£9,916£10,469£11,041£12,035£13,055£56,516
Profit After Tax £8,032£8,480£8,943£9,749£10,574£45,778
Change In Property Value£9£17,600£31,416£41,806£29,125£119,956
Net Return£8,041£26,080£40,359£51,555£39,699£165,735
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%9%14%17%13%56%