Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,600£46,284£47,441£48,627£50,086£238,038
Total Expenses£42,751£42,831£42,958£43,087£43,244£214,871
Profit Before Tax£2,849£3,453£4,483£5,540£6,842£23,167
Profit After Tax £2,307£2,797£3,632£4,487£5,542£18,765
Change In Property Value£10£10£19,000£33,916£45,132£98,067
Net Return£2,317£2,806£22,632£38,403£50,674£116,833
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%12%16%36%