Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,560£32,033£32,514£33,327£34,160£163,594
Total Expenses£22,370£22,467£22,556£22,679£22,805£112,877
Profit Before Tax£9,190£9,566£9,958£10,648£11,355£50,717
Profit After Tax £7,444£7,749£8,066£8,625£9,197£41,081
Change In Property Value£5£10,700£19,100£25,416£17,707£72,928
Net Return£7,450£18,449£27,166£34,041£26,904£114,009
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%10%15%19%15%68%