Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,116£43,763£44,857£45,978£47,358£225,071
Total Expenses£32,582£32,658£32,778£32,902£33,050£163,971
Profit Before Tax£10,534£11,104£12,078£13,077£14,307£61,101
Profit After Tax £8,532£8,995£9,783£10,592£11,589£49,492
Change In Property Value£7£7£13,999£24,989£33,253£72,255
Net Return£8,539£9,002£23,783£35,581£44,842£121,746
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%