Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,204£27,612£28,026£28,727£29,445£141,014
Total Expenses£16,895£16,948£17,000£17,080£17,163£85,086
Profit Before Tax£10,309£10,664£11,026£11,647£12,282£55,929
Profit After Tax £8,350£8,638£8,931£9,434£9,949£45,302
Change In Property Value£4£8,500£15,173£20,190£14,066£57,933
Net Return£8,355£17,138£24,104£29,624£24,015£103,236
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)6%12%18%22%17%75%