Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,300£36,844£37,397£38,332£39,290£188,164
Total Expenses£23,325£23,429£23,525£23,661£23,799£117,739
Profit Before Tax£12,975£13,415£13,872£14,671£15,491£70,425
Profit After Tax £10,510£10,866£11,236£11,884£12,548£57,044
Change In Property Value£16,499£31,155£35,856£38,008£30,216£151,733
Net Return£27,009£42,021£47,092£49,891£42,764£208,777
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%23%26%28%24%115%