Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,900£43,543£44,197£45,302£46,434£222,376
Total Expenses£27,204£27,318£27,424£27,577£27,733£137,256
Profit Before Tax£15,696£16,225£16,772£17,725£18,701£85,120
Profit After Tax £12,714£13,143£13,586£14,357£15,148£68,947
Change In Property Value£19,500£36,823£42,379£44,922£35,713£179,337
Net Return£32,214£49,965£55,965£59,279£50,861£248,284
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%23%26%27%24%115%