Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,784£30,231£30,684£31,451£32,238£154,388
Total Expenses£18,762£18,819£18,874£18,961£19,051£94,467
Profit Before Tax£11,022£11,412£11,810£12,490£13,187£59,921
Profit After Tax £8,928£9,244£9,566£10,117£10,681£48,536
Change In Property Value£11,875£21,909£27,983£32,206£22,759£116,733
Net Return£20,803£31,153£37,549£42,323£33,440£165,269
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)13%20%24%27%22%107%