Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£52,500£53,288£54,087£55,439£56,825£272,138
Total Expenses£29,881£29,973£30,063£30,208£30,358£150,482
Profit Before Tax£22,619£23,315£24,024£25,231£26,467£121,656
Profit After Tax £18,321£18,885£19,460£20,437£21,439£98,541
Change In Property Value£8£15,000£26,775£35,630£24,822£102,236
Net Return£18,329£33,885£46,235£56,067£46,261£200,777
Return From Rental Income (%)7%8%8%8%9%39%
Total Net Return (%)7%14%18%22%18%80%