Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£49,596£50,340£51,598£52,888£54,475£258,898
Total Expenses£37,200£37,285£37,422£37,562£37,731£187,201
Profit Before Tax£12,396£13,054£14,176£15,326£16,744£71,697
Profit After Tax £10,041£10,574£11,483£12,414£13,562£58,075
Change In Property Value£8£8£16,000£28,561£38,006£82,583
Net Return£10,049£10,582£27,483£40,975£51,568£140,658
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%