Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,700£39,280£39,870£40,866£41,888£200,605
Total Expenses£34,828£34,936£35,035£35,177£35,322£175,297
Profit Before Tax£3,873£4,345£4,834£5,689£6,566£25,307
Profit After Tax £3,137£3,519£3,916£4,608£5,319£20,499
Change In Property Value£9£18,000£32,130£42,756£29,787£122,683
Net Return£3,146£21,520£36,046£47,365£35,106£143,182
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%16%12%47%