Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,400£42,021£42,651£43,718£44,811£214,600
Total Expenses£26,841£26,915£26,989£27,106£27,226£135,076
Profit Before Tax£14,559£15,106£15,663£16,612£17,585£79,524
Profit After Tax £11,793£12,236£12,687£13,456£14,244£64,415
Change In Property Value£7£13,800£24,633£32,780£22,837£94,057
Net Return£11,800£26,036£37,320£46,235£37,080£158,471
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)5%11%16%20%16%69%