Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£59,940£60,839£61,752£63,295£64,878£310,704
Total Expenses£45,961£46,100£46,233£46,429£46,630£231,352
Profit Before Tax£13,980£14,739£15,519£16,867£18,248£79,352
Profit After Tax £11,323£11,938£12,570£13,662£14,781£64,275
Change In Property Value£12£23,600£42,126£56,058£39,054£160,851
Net Return£11,335£35,539£54,697£69,720£53,835£225,126
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%13%17%13%54%