Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£51,624£52,398£53,184£54,514£55,877£267,597
Total Expenses£33,816£33,905£33,994£34,138£34,285£170,138
Profit Before Tax£17,808£18,493£19,190£20,376£21,592£97,460
Profit After Tax £14,425£14,979£15,544£16,505£17,490£78,942
Change In Property Value£9£17,500£31,238£41,569£28,959£119,275
Net Return£14,434£32,479£46,782£58,073£46,449£198,217
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%11%16%20%16%67%