Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£49,452£50,194£50,947£52,220£53,526£256,339
Total Expenses£43,946£44,071£44,187£44,356£44,529£221,089
Profit Before Tax£5,506£6,123£6,760£7,864£8,997£35,249
Profit After Tax £4,459£4,960£5,475£6,370£7,287£28,552
Change In Property Value£12£23,000£41,055£54,633£38,061£156,761
Net Return£4,471£27,960£46,531£61,003£45,348£185,313
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%15%11%46%