Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£62,796£63,738£64,694£66,311£67,969£325,508
Total Expenses£56,381£56,525£56,662£56,866£57,074£283,508
Profit Before Tax£6,415£7,213£8,032£9,446£10,895£42,000
Profit After Tax £5,196£5,842£6,506£7,651£8,825£34,020
Change In Property Value£15£29,900£53,372£71,023£49,479£203,790
Net Return£5,211£35,742£59,878£78,674£58,304£237,810
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%11%15%11%44%