Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£56,100£56,941£57,796£59,241£60,722£290,799
Total Expenses£34,154£34,289£34,415£34,601£34,792£172,251
Profit Before Tax£21,946£22,653£23,381£24,639£25,930£118,548
Profit After Tax £17,776£18,349£18,938£19,958£21,003£96,024
Change In Property Value£8£16,500£29,453£39,193£27,305£112,459
Net Return£17,784£34,849£48,391£59,151£48,308£208,483
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)6%13%17%21%17%75%