Flat
RM7
2 beds
1 bath
Maxwell Road, Romford, Essex RM7
London, England · RM7
View property listing
Initial Investment
£70,450First YearProfit From Rental Income
£4,575
↗ 6%After 5 Years
Change In Property Value
£23,897
↗ 10%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £12,505 | £12,571 | £12,647 | £12,725 | £12,810 | £63,258 |
| Profit Before Tax | £695 | £827 | £1,086 | £1,351 | £1,688 | £5,648 |
| Profit After Tax | £563 | £670 | £880 | £1,094 | £1,368 | £4,575 |
| Change In Property Value | £2 | £2 | £4,630 | £8,265 | £10,998 | £23,897 |
| Net Return | £565 | £673 | £5,510 | £9,359 | £12,366 | £28,472 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 18% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change