Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,980£29,415£29,856£30,602£31,367£150,220
Total Expenses£18,681£18,737£18,791£18,877£18,964£94,050
Profit Before Tax£10,299£10,678£11,064£11,726£12,404£56,170
Profit After Tax £8,342£8,649£8,962£9,498£10,047£45,498
Change In Property Value£11,875£21,909£27,983£32,206£22,759£116,733
Net Return£20,217£30,558£36,945£41,704£32,806£162,230
Return From Rental Income (%)5%6%6%6%6%29%
Total Net Return (%)13%20%24%27%21%105%