Flat
RM7
1 bed
1 bath
Maxwell Road, Romford RM7
London, England · RM7
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£10,942
↗ 16%After 5 Years
Change In Property Value
£23,226
↗ 10%After 5 Years
Return On Investment
50%
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 | £14,532 | £14,750 | £15,119 | £15,497 | £15,962 | £75,859 |
| Total Expenses | £12,320 | £12,386 | £12,465 | £12,545 | £12,633 | £62,350 |
| Profit Before Tax | £2,212 | £2,363 | £2,654 | £2,951 | £3,328 | £13,509 |
| Profit After Tax | £1,792 | £1,914 | £2,149 | £2,391 | £2,696 | £10,942 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £1,794 | £1,917 | £6,650 | £10,423 | £13,385 | £34,168 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change