Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,676£39,256£40,238£41,243£42,481£201,894
Total Expenses£27,974£28,044£28,153£28,264£28,399£140,833
Profit Before Tax£10,702£11,212£12,085£12,979£14,082£61,061
Profit After Tax £8,668£9,082£9,789£10,513£11,407£49,459
Change In Property Value£14,875£15,247£28,130£35,929£41,351£135,532
Net Return£23,543£24,329£37,919£46,442£52,757£184,991
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)12%12%19%24%27%94%