Flat
IG1
2 beds
1 bath
Roden Street, Westside Apartments IG1
London, England · IG1
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£13,650
↗ 17%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
51%
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 | £16,788 | £17,040 | £17,466 | £17,902 | £18,440 | £87,636 |
| Total Expenses | £13,994 | £14,065 | £14,151 | £14,239 | £14,335 | £70,784 |
| Profit Before Tax | £2,794 | £2,974 | £3,315 | £3,664 | £4,105 | £16,851 |
| Profit After Tax | £2,263 | £2,409 | £2,685 | £2,968 | £3,325 | £13,650 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £2,265 | £2,412 | £7,885 | £12,250 | £15,677 | £40,489 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change