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
£19,846
↗ 26%After 5 Years
Change In Property Value
£48,231
↗ 19%After 5 Years
Return On Investment
90%
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 | £18,672 | £18,952 | £19,426 | £19,912 | £20,509 | £97,470 |
| Total Expenses | £14,396 | £14,484 | £14,587 | £14,693 | £14,809 | £72,969 |
| Profit Before Tax | £4,276 | £4,468 | £4,838 | £5,218 | £5,700 | £24,501 |
| Profit After Tax | £3,464 | £3,619 | £3,919 | £4,227 | £4,617 | £19,846 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £8,464 | £8,719 | £14,323 | £17,752 | £18,819 | £68,077 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change