Flat
BS8
2 beds
1 bath
Whatley Court, 27-29 Whatley Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£3,703
↗ 5%After 5 Years
Change In Property Value
£48,231
↗ 19%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,752 | £13,958 | £14,307 | £14,665 | £15,105 | £71,787 |
| Total Expenses | £13,294 | £13,361 | £13,438 | £13,518 | £13,605 | £67,216 |
| Profit Before Tax | £458 | £598 | £869 | £1,147 | £1,500 | £4,572 |
| Profit After Tax | £371 | £484 | £704 | £929 | £1,215 | £3,703 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £5,371 | £5,584 | £11,108 | £14,454 | £15,417 | £51,934 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 20% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change