Flat RM7 1 bed 1 bath

Lux Building, Maxwell Road, Romford RM7

London, England · RM7

Initial Investment

First Year

£69,700First Year

Profit From Rental Income

After 5 Years

£11,032

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£31,216

↗ 14%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,056	£13,252	£13,451	£13,787	£14,132	£67,677
Total Expenses	£10,674	£10,743	£10,804	£10,880	£10,957	£54,057
Profit Before Tax	£2,382	£2,509	£2,646	£2,907	£3,175	£13,620
Profit After Tax	£1,930	£2,032	£2,144	£2,355	£2,572	£11,032
Change In Property Value	£2	£4,580	£8,175	£10,879	£7,579	£31,216
Net Return	£1,932	£6,612	£10,319	£13,234	£10,151	£42,248
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	15%	19%	15%	61%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change