Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,208£29,646£30,091£30,843£31,614£151,402
Total Expenses£19,347£19,404£19,458£19,544£19,632£97,386
Profit Before Tax£9,861£10,242£10,632£11,299£11,982£54,017
Profit After Tax £7,987£8,296£8,612£9,152£9,706£43,753
Change In Property Value£12,375£20,295£29,022£33,402£23,604£118,697
Net Return£20,362£28,591£37,634£42,554£33,309£162,450
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)13%18%23%26%21%100%