Flat
BS8
2 beds
1 bath
Whatley Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£10,973
↗ 9%After 5 Years
Change In Property Value
£77,169
↗ 19%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,996 | £22,326 | £22,884 | £23,456 | £24,160 | £114,822 |
| Total Expenses | £20,070 | £20,149 | £20,247 | £20,348 | £20,461 | £101,275 |
| Profit Before Tax | £1,926 | £2,177 | £2,637 | £3,108 | £3,698 | £13,547 |
| Profit After Tax | £1,560 | £1,764 | £2,136 | £2,517 | £2,996 | £10,973 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £22,722 | £77,169 |
| Net Return | £9,560 | £9,924 | £18,782 | £24,158 | £25,718 | £88,142 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change