Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,652£42,277£42,911£43,984£45,083£215,907
Total Expenses£23,809£23,884£23,958£24,076£24,196£119,924
Profit Before Tax£17,843£18,392£18,953£19,908£20,887£95,983
Profit After Tax £14,453£14,898£15,352£16,125£16,918£77,746
Change In Property Value£6£11,900£21,242£28,267£19,692£81,107
Net Return£14,459£26,798£36,594£44,392£36,611£158,853
Return From Rental Income (%)7%8%8%8%9%40%
Total Net Return (%)7%14%19%23%19%81%