Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,256£29,695£30,140£30,894£31,666£151,651
Total Expenses£24,339£24,396£24,451£24,536£24,624£122,346
Profit Before Tax£4,917£5,299£5,690£6,357£7,042£29,305
Profit After Tax £3,982£4,292£4,609£5,150£5,704£23,737
Change In Property Value£13,000£26,520£34,476£36,200£26,607£136,803
Net Return£16,982£30,812£39,085£41,349£32,311£160,540
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)8%14%18%19%15%74%