Flat
RM7
2 beds
2 baths
Pulse Court, Maxwell Road, Romford RM7
London, England · RM7
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£3,906
↗ 5%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
38%
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 | £15,072 | £15,298 | £15,681 | £16,073 | £16,555 | £78,678 |
| Total Expenses | £14,616 | £14,685 | £14,766 | £14,849 | £14,940 | £73,856 |
| Profit Before Tax | £456 | £613 | £915 | £1,223 | £1,615 | £4,822 |
| Profit After Tax | £369 | £497 | £741 | £991 | £1,308 | £3,906 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £372 | £500 | £6,341 | £10,987 | £14,610 | £32,810 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change