Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,828£37,380£37,941£38,890£39,862£190,901
Total Expenses£23,636£23,742£23,839£23,975£24,115£119,308
Profit Before Tax£13,192£13,639£14,102£14,914£15,747£71,593
Profit After Tax £10,685£11,047£11,423£12,081£12,755£57,991
Change In Property Value£16,740£31,611£36,381£38,564£30,658£153,954
Net Return£27,425£42,658£47,804£50,644£43,413£211,945
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%23%26%28%24%115%