Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,200£46,893£47,596£48,786£50,006£239,482
Total Expenses£42,013£42,132£42,243£42,404£42,569£211,360
Profit Before Tax£4,188£4,761£5,353£6,382£7,437£28,122
Profit After Tax £3,392£3,857£4,336£5,170£6,024£22,779
Change In Property Value£16,500£39,078£52,001£60,379£44,379£212,336
Net Return£19,892£42,934£56,337£65,549£50,403£235,114
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)5%11%15%17%13%62%