Semi Detached
BS8
3 beds
2 baths
Sutherland Place, Clifton BS8
South West, England · BS8
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£29,479
↗ 14%After 5 Years
Change In Property Value
£125,400
↗ 19%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,748 | £36,284 | £37,191 | £38,121 | £39,265 | £186,609 |
| Total Expenses | £29,864 | £29,929 | £30,030 | £30,134 | £30,259 | £150,216 |
| Profit Before Tax | £5,884 | £6,356 | £7,161 | £7,987 | £9,006 | £36,394 |
| Profit After Tax | £4,766 | £5,148 | £5,801 | £6,470 | £7,295 | £29,479 |
| Change In Property Value | £13,000 | £13,260 | £27,050 | £35,166 | £36,924 | £125,400 |
| Net Return | £17,766 | £18,408 | £32,851 | £41,635 | £44,218 | £154,879 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 8% | 9% | 15% | 19% | 20% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change