Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,448£29,890£30,338£31,097£31,874£152,646
Total Expenses£20,228£20,322£20,408£20,526£20,646£102,130
Profit Before Tax£9,220£9,568£9,930£10,571£11,228£50,517
Profit After Tax £7,468£7,750£8,043£8,562£9,095£40,919
Change In Property Value£14,250£26,909£30,970£32,828£26,098£131,054
Net Return£21,718£34,659£39,013£41,390£35,193£171,972
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%22%25%27%23%111%