Flat RM7 2 beds 2 baths

Pulse Court, Maxwell Road, Romford RM7

London, England · RM7

Initial Investment

First Year

£90,700First Year

Profit From Rental Income

After 5 Years

£7,960

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£30,143

↗ 10%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,644	£16,894	£17,316	£17,749	£18,281	£86,884
Total Expenses	£15,250	£15,320	£15,406	£15,493	£15,589	£77,057
Profit Before Tax	£1,395	£1,573	£1,910	£2,256	£2,693	£9,827
Profit After Tax	£1,130	£1,274	£1,547	£1,827	£2,181	£7,960
Change In Property Value	£3	£3	£5,840	£10,425	£13,872	£30,143
Net Return	£1,132	£1,277	£7,387	£12,252	£16,053	£38,102
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	14%	18%	42%

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