Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,852£37,405£38,340£39,298£40,477£192,372
Total Expenses£26,006£26,073£26,177£26,284£26,413£130,954
Profit Before Tax£10,846£11,332£12,162£13,014£14,064£61,418
Profit After Tax £8,785£9,179£9,852£10,541£11,392£49,749
Change In Property Value£19,250£19,924£32,405£37,295£39,532£148,405
Net Return£28,035£29,102£42,256£47,836£50,925£198,154
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%16%23%26%28%109%