Flat
RM7
1 bed
1 bath
Maxwell Road, Romford RM7
London, England · RM7
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£5,600
↗ 9%After 5 Years
Change In Property Value
£22,194
↗ 10%After 5 Years
Return On Investment
42%
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 | £13,884 | £14,092 | £14,445 | £14,806 | £15,250 | £72,476 |
| Total Expenses | £12,919 | £13,008 | £13,108 | £13,210 | £13,318 | £65,563 |
| Profit Before Tax | £965 | £1,084 | £1,337 | £1,596 | £1,932 | £6,913 |
| Profit After Tax | £782 | £878 | £1,083 | £1,293 | £1,565 | £5,600 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £784 | £880 | £5,383 | £8,968 | £11,779 | £27,794 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 14% | 18% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change