Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,824£32,301£33,109£33,937£34,955£166,126
Total Expenses£23,750£23,844£23,968£24,094£24,239£119,895
Profit Before Tax£8,074£8,457£9,141£9,842£10,716£46,230
Profit After Tax £6,540£6,850£7,404£7,972£8,680£37,447
Change In Property Value£5£5£9,360£16,708£22,233£48,311
Net Return£6,544£6,855£16,765£24,680£30,913£85,757
Return From Rental Income (%)4%4%5%5%6%25%
Total Net Return (%)4%5%11%16%20%56%