Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,832£36,369£36,915£37,838£38,784£185,738
Total Expenses£24,180£24,284£24,380£24,514£24,651£122,009
Profit Before Tax£11,652£12,085£12,535£13,324£14,133£63,729
Profit After Tax £9,438£9,789£10,154£10,793£11,448£51,621
Change In Property Value£17,340£32,744£37,685£39,946£31,757£159,472
Net Return£26,778£42,533£47,839£50,739£43,205£211,093
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%22%25%27%23%111%