Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,648£37,198£37,756£38,700£39,667£189,968
Total Expenses£23,004£23,109£23,206£23,342£23,481£116,143
Profit Before Tax£13,644£14,089£14,550£15,357£16,186£73,825
Profit After Tax £11,052£11,412£11,785£12,440£13,110£59,799
Change In Property Value£16,167£30,529£35,136£37,244£29,609£148,686
Net Return£27,219£41,941£46,921£49,684£42,720£208,484
Return From Rental Income (%)6%6%7%7%7%34%
Total Net Return (%)15%24%26%28%24%118%