Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,632£35,151£35,679£36,571£37,485£179,518
Total Expenses£24,716£24,781£24,844£24,943£25,045£124,328
Profit Before Tax£9,916£10,371£10,835£11,628£12,440£55,189
Profit After Tax £8,032£8,400£8,777£9,418£10,076£44,703
Change In Property Value£6£12,900£23,027£30,642£21,347£87,923
Net Return£8,038£21,301£31,803£40,060£31,423£132,626
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%19%15%62%