Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,948£40,547£41,155£42,184£43,239£207,074
Total Expenses£31,844£31,916£31,987£32,100£32,217£160,063
Profit Before Tax£8,104£8,631£9,168£10,084£11,022£47,010
Profit After Tax £6,565£6,991£7,426£8,168£8,928£38,078
Change In Property Value£9£17,000£30,345£40,381£28,132£115,867
Net Return£6,573£23,991£37,772£48,549£37,060£153,945
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%8%13%17%13%54%