Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,600£46,284£46,978£48,153£49,357£236,372
Total Expenses£35,626£35,707£35,787£35,915£36,046£179,081
Profit Before Tax£9,974£10,577£11,191£12,238£13,311£57,291
Profit After Tax £8,079£8,567£9,065£9,913£10,782£46,406
Change In Property Value£10£19,000£33,915£45,132£31,442£129,498
Net Return£8,088£27,567£42,980£55,044£42,223£175,904
Return From Rental Income (%)3%3%3%3%3%14%
Total Net Return (%)3%9%13%17%13%55%