Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,800£38,367£38,943£39,916£40,914£195,940
Total Expenses£25,998£26,067£26,135£26,243£26,353£130,797
Profit Before Tax£11,802£12,300£12,807£13,673£14,561£65,143
Profit After Tax £9,560£9,963£10,374£11,075£11,794£52,766
Change In Property Value£7£13,500£24,098£32,067£22,340£92,012
Net Return£9,566£23,463£34,472£43,142£34,134£144,778
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%10%15%19%15%64%