Semi Detached BS8 3 beds 2 baths

Sutherland Place, Clifton BS8

South West, England · BS8

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£21,259

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£125,400

↗ 19%After 5 Years

Return On Investment

68%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,588	£34,092	£34,944	£35,818	£36,892	£175,334
Total Expenses	£29,648	£29,709	£29,805	£29,904	£30,022	£149,088
Profit Before Tax	£3,940	£4,382	£5,139	£5,914	£6,870	£26,246
Profit After Tax	£3,192	£3,550	£4,162	£4,790	£5,565	£21,259
Change In Property Value	£13,000	£13,260	£27,050	£35,166	£36,924	£125,400
Net Return	£16,192	£16,810	£31,213	£39,956	£42,489	£146,659
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	7%	8%	14%	18%	20%	68%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change