Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,956£38,525£39,488£40,476£41,690£198,135
Total Expenses£27,109£27,177£27,284£27,394£27,526£136,490
Profit Before Tax£10,847£11,348£12,204£13,082£14,164£61,645
Profit After Tax £8,786£9,192£9,885£10,596£11,473£49,933
Change In Property Value£11,500£11,730£23,929£31,108£32,663£110,931
Net Return£20,286£20,922£33,815£41,704£44,136£160,863
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)11%11%18%22%23%85%