Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,884£38,452£39,414£40,399£41,611£197,760
Total Expenses£28,689£28,757£28,864£28,973£29,105£144,387
Profit Before Tax£9,195£9,695£10,550£11,426£12,506£53,372
Profit After Tax £7,448£7,853£8,545£9,255£10,130£43,231
Change In Property Value£6£6£12,300£21,956£29,217£63,486
Net Return£7,454£7,859£20,846£31,211£39,347£106,717
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%