Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,772£39,354£39,944£40,942£41,966£200,978
Total Expenses£32,422£32,530£32,630£32,771£32,916£163,269
Profit Before Tax£6,350£6,824£7,314£8,171£9,050£37,709
Profit After Tax £5,144£5,527£5,924£6,619£7,330£30,544
Change In Property Value£12,375£29,308£39,001£45,284£33,284£159,252
Net Return£17,519£34,835£44,925£51,903£40,614£189,796
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)6%13%16%19%15%68%