Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,356£31,826£32,304£33,111£33,939£162,537
Total Expenses£24,226£24,286£24,344£24,435£24,528£121,818
Profit Before Tax£7,130£7,541£7,960£8,677£9,411£40,719
Profit After Tax £5,775£6,108£6,448£7,028£7,623£32,982
Change In Property Value£6£12,799£22,846£30,402£21,180£87,234
Net Return£5,782£18,907£29,294£37,430£28,803£120,216
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%14%18%14%57%