Flat
RM7
1 bed
1 bath
Maxwell Road, Romford RM7
London, England · RM7
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£10,361
↗ 15%After 5 Years
Change In Property Value
£23,743
↗ 10%After 5 Years
Return On Investment
49%
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 | £14,856 | £15,079 | £15,456 | £15,842 | £16,317 | £77,550 |
| Total Expenses | £12,790 | £12,862 | £12,947 | £13,033 | £13,127 | £64,759 |
| Profit Before Tax | £2,066 | £2,217 | £2,509 | £2,809 | £3,190 | £12,791 |
| Profit After Tax | £1,674 | £1,795 | £2,032 | £2,275 | £2,584 | £10,361 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £1,676 | £1,798 | £6,632 | £10,486 | £13,511 | £34,103 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change