Flat
RM7
1 bed
1 bath
Pulse Court, Maxwell Road, Romford RM7
London, England · RM7
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-73,492
↘ -110%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
-76%
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 | £14,208 | £14,421 | £14,782 | £15,151 | £15,606 | £74,168 |
| Total Expenses | £28,649 | £29,096 | £29,530 | £29,972 | £30,412 | £147,660 |
| Profit Before Tax | £-14,441 | £-14,675 | £-14,748 | £-14,821 | £-14,807 | £-73,492 |
| Profit After Tax | £-14,441 | £-14,675 | £-14,748 | £-14,821 | £-14,807 | £-73,492 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £-14,439 | £-14,673 | £-10,348 | £-6,967 | £-4,355 | £-50,782 |
| Return From Rental Income (%) | -22% | -22% | -22% | -22% | -22% | -110% |
| Total Net Return (%) | -22% | -22% | -15% | -10% | -6% | -76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change