Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£53,100£53,897£54,705£56,073£57,474£275,248
Total Expenses£36,268£36,397£36,519£36,698£36,880£182,762
Profit Before Tax£16,833£17,499£18,186£19,375£20,594£92,487
Profit After Tax £13,634£14,174£14,731£15,694£16,681£74,914
Change In Property Value£9£18,000£32,130£42,756£29,787£122,683
Net Return£13,643£32,175£46,861£58,450£46,468£197,597
Return From Rental Income (%)4%5%5%5%5%25%
Total Net Return (%)4%11%15%19%15%67%