Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,404£47,100£47,807£49,002£50,227£240,539
Total Expenses£30,880£30,963£31,043£31,173£31,307£155,366
Profit Before Tax£15,524£16,138£16,763£17,828£18,920£85,173
Profit After Tax £12,574£13,071£13,578£14,441£15,325£68,990
Change In Property Value£20,000£32,800£46,904£53,982£38,147£191,834
Net Return£32,574£45,871£60,482£68,423£53,473£260,824
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)12%17%23%25%20%97%