Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£54,156£54,968£56,343£57,751£59,484£282,702
Total Expenses£43,607£43,700£43,848£44,000£44,183£219,337
Profit Before Tax£10,549£11,269£12,495£13,752£15,300£63,364
Profit After Tax £8,545£9,128£10,121£11,139£12,393£51,325
Change In Property Value£19,000£19,380£39,535£51,396£53,966£183,277
Net Return£27,545£28,508£49,656£62,535£66,359£234,602
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)9%9%15%19%21%73%