Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,200£46,893£47,596£48,786£50,006£239,482
Total Expenses£29,250£29,331£29,412£29,541£29,674£147,209
Profit Before Tax£16,950£17,562£18,184£19,245£20,332£92,273
Profit After Tax £13,730£14,225£14,729£15,588£16,469£74,741
Change In Property Value£7£14,999£26,773£35,628£24,821£102,229
Net Return£13,737£29,224£41,503£51,216£41,290£176,970
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)5%12%17%20%16%71%