Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,836£35,359£35,889£36,786£37,706£180,575
Total Expenses£24,736£24,801£24,865£24,965£25,067£124,434
Profit Before Tax£10,100£10,557£11,024£11,821£12,638£56,141
Profit After Tax £8,181£8,551£8,930£9,575£10,237£45,474
Change In Property Value£6£12,900£23,027£30,642£21,347£87,923
Net Return£8,187£21,452£31,956£40,217£31,584£133,397
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%19%15%62%