Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£55,020£55,845£56,683£58,100£59,553£285,201
Total Expenses£49,651£49,784£49,909£50,092£50,280£249,716
Profit Before Tax£5,369£6,062£6,774£8,008£9,273£35,485
Profit After Tax £4,349£4,910£5,487£6,486£7,511£28,743
Change In Property Value£13£26,200£46,767£62,234£43,356£178,571
Net Return£4,362£31,110£52,255£68,721£50,867£207,314
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%11%15%11%44%