Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£52,500£53,288£54,087£55,439£56,825£272,138
Total Expenses£47,469£47,598£47,718£47,895£48,077£238,757
Profit Before Tax£5,031£5,690£6,368£7,544£8,748£33,381
Profit After Tax £4,075£4,609£5,158£6,110£7,086£27,039
Change In Property Value£13£25,000£44,625£59,384£41,371£170,393
Net Return£4,088£29,609£49,784£65,494£48,457£197,431
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%11%15%11%45%