Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£78,000£79,170£81,149£83,178£85,673£407,171
Total Expenses£67,813£67,941£68,150£68,364£68,624£340,890
Profit Before Tax£10,188£11,229£13,000£14,814£17,050£66,280
Profit After Tax £8,252£9,095£10,530£12,000£13,810£53,687
Change In Property Value£15£15£30,001£53,551£71,261£154,843
Net Return£8,267£9,110£40,530£65,551£85,071£208,530
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%7%12%16%38%