Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,380£37,941£38,889£39,861£41,057£195,129
Total Expenses£28,551£28,653£28,791£28,932£29,094£144,022
Profit Before Tax£8,829£9,288£10,098£10,929£11,963£51,107
Profit After Tax £7,151£7,523£8,180£8,853£9,690£41,397
Change In Property Value£6£6£11,500£20,528£27,317£59,356
Net Return£7,157£7,529£19,680£29,381£37,007£100,753
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%20%53%