Flat
IG1
2 beds
1 bath
Westside Apartments, 69 Roden Street, Ilford IG1
London, England · IG1
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£14,079
↗ 17%After 5 Years
Change In Property Value
£27,356
↗ 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 | £17,112 | £17,369 | £17,803 | £18,248 | £18,795 | £89,327 |
| Total Expenses | £14,225 | £14,297 | £14,383 | £14,472 | £14,569 | £71,945 |
| Profit Before Tax | £2,887 | £3,072 | £3,420 | £3,776 | £4,227 | £17,382 |
| Profit After Tax | £2,338 | £2,488 | £2,770 | £3,059 | £3,423 | £14,079 |
| Change In Property Value | £3 | £3 | £5,300 | £9,461 | £12,589 | £27,356 |
| Net Return | £2,341 | £2,491 | £8,070 | £12,520 | £16,013 | £41,435 |
| 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