Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,756£37,307£37,867£38,814£39,784£190,528
Total Expenses£28,307£28,374£28,441£28,546£28,654£142,321
Profit Before Tax£8,449£8,933£9,426£10,268£11,130£48,207
Profit After Tax £6,844£7,236£7,635£8,317£9,016£39,047
Change In Property Value£8£15,000£26,775£35,630£24,822£102,236
Net Return£6,851£22,236£34,411£43,947£33,838£141,283
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%14%18%13%56%