Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£72,192£73,275£74,374£76,233£78,139£374,213
Total Expenses£43,888£44,046£44,197£44,425£44,658£221,213
Profit Before Tax£28,304£29,229£30,177£31,809£33,481£153,000
Profit After Tax £22,926£23,675£24,443£25,765£27,120£123,930
Change In Property Value£11£21,550£38,467£51,189£35,662£146,878
Net Return£22,937£45,226£62,911£76,954£62,781£270,808
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)6%12%17%21%17%73%