Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,196£38,769£39,738£40,732£41,954£199,388
Total Expenses£28,434£28,538£28,678£28,821£28,986£143,456
Profit Before Tax£9,762£10,231£11,061£11,911£12,968£55,932
Profit After Tax £7,907£8,287£8,959£9,648£10,504£45,305
Change In Property Value£6£6£11,400£20,349£27,079£58,840
Net Return£7,913£8,293£20,359£29,997£37,583£104,146
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)4%4%11%16%20%55%