Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,624£31,083£31,550£32,338£33,147£158,742
Total Expenses£23,672£23,730£23,787£23,876£23,968£119,033
Profit Before Tax£6,952£7,353£7,763£8,462£9,179£39,709
Profit After Tax £5,631£5,956£6,288£6,854£7,435£32,164
Change In Property Value£6£12,500£22,313£29,692£20,685£85,196
Net Return£5,638£18,456£28,600£36,546£28,120£117,360
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%14%18%14%57%