Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£52,704£53,495£54,832£56,203£57,889£275,122
Total Expenses£39,494£39,585£39,729£39,877£40,057£198,742
Profit Before Tax£13,210£13,910£15,103£16,325£17,832£76,380
Profit After Tax £10,700£11,267£12,233£13,224£14,444£61,868
Change In Property Value£9£9£17,000£30,346£40,381£87,744
Net Return£10,708£11,275£29,234£43,569£54,825£149,612
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%