Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,076£44,737£45,408£46,543£47,707£228,472
Total Expenses£39,387£39,503£39,611£39,767£39,926£198,193
Profit Before Tax£4,689£5,234£5,797£6,777£7,781£30,278
Profit After Tax £3,798£4,240£4,696£5,489£6,303£24,525
Change In Property Value£10£20,500£36,593£48,695£33,924£139,722
Net Return£3,808£24,740£41,288£54,184£40,227£164,247
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%15%11%47%