Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£57,156£58,013£58,884£60,356£61,865£296,273
Total Expenses£43,912£44,048£44,176£44,365£44,559£221,061
Profit Before Tax£13,244£13,965£14,707£15,990£17,306£75,212
Profit After Tax £10,727£11,312£11,913£12,952£14,018£60,922
Change In Property Value£11£22,500£40,163£53,445£37,234£153,353
Net Return£10,739£33,812£52,076£66,398£51,251£214,275
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%13%17%13%55%