Flat
RM7
2 beds
1 bath
Maxwell Road, Romford, Essex RM7
London, England · RM7
View property listing
Initial Investment
£60,550First YearProfit From Rental Income
£8,431
↗ 14%After 5 Years
Change In Property Value
£27,058
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,316 | £11,486 | £11,658 | £11,949 | £12,248 | £58,657 |
| Total Expenses | £9,518 | £9,585 | £9,644 | £9,715 | £9,787 | £48,249 |
| Profit Before Tax | £1,798 | £1,900 | £2,014 | £2,235 | £2,461 | £10,409 |
| Profit After Tax | £1,456 | £1,539 | £1,632 | £1,810 | £1,994 | £8,431 |
| Change In Property Value | £2 | £3,970 | £7,087 | £9,430 | £6,570 | £27,058 |
| Net Return | £1,458 | £5,509 | £8,718 | £11,240 | £8,563 | £35,489 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 19% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change