Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£73,752£74,858£76,730£78,648£81,007£384,995
Total Expenses£57,469£57,591£57,789£57,992£58,238£289,079
Profit Before Tax£16,283£17,267£18,941£20,656£22,769£95,916
Profit After Tax £13,189£13,986£15,342£16,732£18,443£77,692
Change In Property Value£13£13£25,001£44,626£59,384£129,036
Net Return£13,202£13,999£40,343£61,357£77,827£206,728
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)3%3%9%14%18%47%