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
£18,798
↗ 28%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
62%
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 | £16,452 | £16,699 | £17,116 | £17,544 | £18,070 | £85,882 |
| Total Expenses | £12,374 | £12,444 | £12,529 | £12,616 | £12,711 | £62,674 |
| Profit Before Tax | £4,078 | £4,254 | £4,587 | £4,928 | £5,359 | £23,208 |
| Profit After Tax | £3,303 | £3,446 | £3,716 | £3,992 | £4,341 | £18,798 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £3,306 | £3,448 | £8,116 | £11,846 | £14,793 | £41,509 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 5% | 12% | 18% | 22% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change