Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£87,096£88,402£89,728£91,972£94,271£451,470
Total Expenses£51,037£51,180£51,323£51,558£51,798£256,897
Profit Before Tax£36,059£37,222£38,405£40,414£42,473£194,573
Profit After Tax £29,208£30,150£31,108£32,735£34,403£157,604
Change In Property Value£13£26,000£46,410£61,759£43,025£177,208
Net Return£29,221£56,150£77,519£94,494£77,428£334,812
Return From Rental Income (%)6%7%7%7%7%34%
Total Net Return (%)6%12%17%20%17%72%