Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,228£36,771£37,691£38,633£39,792£189,115
Total Expenses£26,936£27,002£27,104£27,210£27,336£135,588
Profit Before Tax£9,292£9,770£10,586£11,423£12,456£53,527
Profit After Tax £7,527£7,913£8,575£9,253£10,089£43,357
Change In Property Value£6£6£11,500£20,528£27,317£59,356
Net Return£7,532£7,919£20,075£29,781£37,406£102,713
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%4%11%16%20%54%