Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,100£35,626£36,161£37,065£37,992£181,944
Total Expenses£26,424£26,526£26,621£26,753£26,888£133,212
Profit Before Tax£8,676£9,100£9,540£10,312£11,103£48,731
Profit After Tax £7,028£7,371£7,727£8,353£8,994£39,472
Change In Property Value£7£13,000£23,205£30,880£21,513£88,604
Net Return£7,034£20,371£30,933£39,232£30,506£128,077
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%9%14%18%14%59%