Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,876£31,339£32,123£32,926£33,913£161,177
Total Expenses£22,433£22,491£22,580£22,671£22,781£112,957
Profit Before Tax£8,443£8,848£9,542£10,254£11,133£48,220
Profit After Tax £6,839£7,167£7,729£8,306£9,017£39,058
Change In Property Value£11,875£12,172£22,457£28,683£33,011£108,198
Net Return£18,714£19,339£30,187£36,989£42,029£147,256
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)12%12%20%24%27%95%