Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,596£41,205£41,823£42,869£43,940£210,433
Total Expenses£23,221£23,294£23,367£23,482£23,599£116,963
Profit Before Tax£17,375£17,910£18,456£19,387£20,341£93,470
Profit After Tax £14,074£14,507£14,950£15,703£16,476£75,710
Change In Property Value£6£11,600£20,706£27,554£19,196£79,062
Net Return£14,079£26,108£35,656£43,258£35,672£154,773
Return From Rental Income (%)7%8%8%8%9%40%
Total Net Return (%)7%14%19%23%19%81%