Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,004£32,484£32,971£33,796£34,640£165,895
Total Expenses£19,788£19,848£19,907£20,000£20,095£99,639
Profit Before Tax£12,216£12,636£13,064£13,795£14,545£66,256
Profit After Tax £9,895£10,235£10,582£11,174£11,782£53,667
Change In Property Value£5£10,000£17,850£23,753£16,548£68,157
Net Return£9,900£20,235£28,432£34,928£28,330£121,824
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)6%12%17%21%17%75%