Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,600£34,104£34,616£35,481£36,368£174,168
Total Expenses£22,252£22,352£22,444£22,573£22,704£112,326
Profit Before Tax£11,348£11,752£12,171£12,908£13,664£61,843
Profit After Tax £9,192£9,519£9,859£10,456£11,068£50,093
Change In Property Value£5£10,500£18,743£24,941£17,376£71,565
Net Return£9,197£20,019£28,601£35,397£28,443£121,658
Return From Rental Income (%)5%6%6%6%6%29%
Total Net Return (%)5%12%17%21%17%71%