Flat RM7 2 beds 1 bath

Maxwell Road, Romford, Essex RM7

London, England · RM7

Initial Investment

First Year

£60,550First Year

Profit From Rental Income

After 5 Years

£2,708

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£20,491

↗ 10%After 5 Years

Return On Investment

38%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,316	£11,486	£11,773	£12,067	£12,429	£59,071
Total Expenses	£11,007	£11,070	£11,142	£11,215	£11,294	£55,728
Profit Before Tax	£309	£416	£631	£852	£1,135	£3,343
Profit After Tax	£250	£337	£511	£690	£920	£2,708
Change In Property Value	£2	£2	£3,970	£7,087	£9,430	£20,491
Net Return	£252	£339	£4,481	£7,777	£10,350	£23,199
Return From Rental Income (%)	0%	1%	1%	1%	2%	4%
Total Net Return (%)	0%	1%	7%	13%	17%	38%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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