Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,044£37,600£38,540£39,503£40,688£193,375
Total Expenses£31,493£31,595£31,731£31,872£32,033£158,723
Profit Before Tax£5,551£6,005£6,808£7,631£8,655£34,651
Profit After Tax £4,496£4,864£5,515£6,181£7,011£28,067
Change In Property Value£6£7£13,000£23,205£30,880£67,098
Net Return£4,503£4,871£18,515£29,387£37,890£95,166
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%18%44%