Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,924£34,433£35,294£36,176£37,261£177,088
Total Expenses£26,706£26,768£26,865£26,964£27,083£134,385
Profit Before Tax£7,218£7,665£8,429£9,212£10,178£42,703
Profit After Tax £5,847£6,209£6,827£7,462£8,244£34,589
Change In Property Value£14,375£14,734£27,185£34,721£39,961£130,976
Net Return£20,222£20,943£34,012£42,183£48,205£165,566
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)11%11%18%22%25%87%