Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,436£29,878£30,326£31,084£31,861£152,584
Total Expenses£24,036£24,092£24,147£24,234£24,322£120,831
Profit Before Tax£5,400£5,785£6,178£6,850£7,539£31,753
Profit After Tax £4,374£4,686£5,004£5,549£6,107£25,720
Change In Property Value£6£12,800£22,848£30,404£21,182£87,241
Net Return£4,381£17,486£27,853£35,953£27,288£112,961
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%53%