Flat
RM7
1 bed
1 bath
Lux Building, Maxwell Road, Romford RM7
London, England · RM7
View property listing
Initial Investment
£69,700First YearProfit From Rental Income
£4,429
↗ 6%After 5 Years
Change In Property Value
£23,639
↗ 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 | £13,056 | £13,252 | £13,583 | £13,923 | £14,340 | £68,154 |
| Total Expenses | £12,391 | £12,457 | £12,533 | £12,611 | £12,695 | £62,687 |
| Profit Before Tax | £665 | £795 | £1,050 | £1,312 | £1,645 | £5,468 |
| Profit After Tax | £539 | £644 | £851 | £1,063 | £1,333 | £4,429 |
| Change In Property Value | £2 | £2 | £4,580 | £8,175 | £10,879 | £23,639 |
| Net Return | £541 | £646 | £5,431 | £9,238 | £12,212 | £28,068 |
| 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