Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,400£32,886£33,379£34,214£35,069£167,948
Total Expenses£24,545£24,644£24,734£24,859£24,987£123,769
Profit Before Tax£7,855£8,242£8,645£9,355£10,082£44,179
Profit After Tax £6,363£6,676£7,003£7,577£8,166£35,785
Change In Property Value£6£12,000£21,420£28,504£19,858£81,788
Net Return£6,369£18,676£28,423£36,081£28,024£117,573
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%9%14%18%14%59%