Flat
RM7
2 beds
1 bath
Maxwell Road, Romford, Essex RM7
London, England · RM7
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£11,244
↗ 10%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,956 | £20,255 | £20,762 | £21,281 | £21,919 | £104,173 |
| Total Expenses | £17,882 | £17,958 | £18,051 | £18,147 | £18,254 | £90,292 |
| Profit Before Tax | £2,074 | £2,298 | £2,710 | £3,134 | £3,666 | £13,881 |
| Profit After Tax | £1,680 | £1,861 | £2,195 | £2,538 | £2,969 | £11,244 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £1,684 | £1,865 | £9,196 | £15,033 | £19,597 | £47,374 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change