Terraced
BS8
4 beds
2 baths
Mews House 60, The Clifton Collection, College Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£70,812
↗ 13%After 5 Years
Change In Property Value
£289,384
↗ 19%After 5 Years
Return On Investment
66%
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 | £82,500 | £83,737 | £85,831 | £87,977 | £90,616 | £430,661 |
| Total Expenses | £68,263 | £68,398 | £68,618 | £68,843 | £69,118 | £343,239 |
| Profit Before Tax | £14,238 | £15,340 | £17,213 | £19,133 | £21,498 | £87,422 |
| Profit After Tax | £11,532 | £12,425 | £13,943 | £15,498 | £17,413 | £70,812 |
| Change In Property Value | £30,000 | £30,600 | £62,424 | £81,151 | £85,209 | £289,384 |
| Net Return | £41,532 | £43,025 | £76,367 | £96,649 | £102,622 | £360,196 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 8% | 8% | 14% | 18% | 19% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change