Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,996£34,676£35,543£36,431£37,342£177,988
Total Expenses£23,737£23,817£23,914£24,014£24,116£119,597
Profit Before Tax£10,259£10,859£11,629£12,418£13,227£58,391
Profit After Tax £8,310£8,796£9,419£10,058£10,714£47,297
Change In Property Value£15,000£15,450£26,523£33,418£35,423£125,814
Net Return£23,310£24,246£35,942£43,477£46,137£173,111
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)14%14%21%26%27%103%