Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,504£43,142£43,789£44,883£46,005£220,323
Total Expenses£32,099£32,175£32,250£32,370£32,493£161,388
Profit Before Tax£10,405£10,966£11,538£12,513£13,512£58,935
Profit After Tax £8,428£8,883£9,346£10,136£10,945£47,737
Change In Property Value£9£17,000£30,345£40,381£28,132£115,867
Net Return£8,436£25,883£39,691£50,517£39,077£163,604
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%9%14%18%14%57%