Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,600£40,194£40,797£41,817£42,862£205,270
Total Expenses£34,918£35,027£35,128£35,272£35,419£175,764
Profit Before Tax£4,683£5,167£5,669£6,545£7,443£29,506
Profit After Tax £3,793£4,185£4,592£5,301£6,029£23,900
Change In Property Value£9£18,000£32,130£42,756£29,787£122,683
Net Return£3,802£22,186£36,722£48,058£35,816£146,583
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%7%12%16%12%48%