Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£57,996£58,866£60,338£61,846£63,701£302,747
Total Expenses£45,975£46,073£46,231£46,393£46,589£231,261
Profit Before Tax£12,021£12,793£14,107£15,453£17,112£71,486
Profit After Tax £9,737£10,362£11,426£12,517£13,861£57,904
Change In Property Value£10£10£20,000£35,701£47,507£103,229
Net Return£9,747£10,372£31,427£48,218£61,368£161,133
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%9%14%18%47%