Flat DA8 1 bed 1 bath

Frobisher Road, Erith DA8

South East, England · DA8

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£4,260

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£24,124

↗ 14%After 5 Years

Return On Investment

55%

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	£13,188	£13,386	£13,720	£14,063	£14,485	£68,843
Total Expenses	£12,464	£12,585	£12,713	£12,843	£12,979	£63,583
Profit Before Tax	£724	£801	£1,008	£1,220	£1,506	£5,260
Profit After Tax	£587	£649	£816	£988	£1,220	£4,260
Change In Property Value	£1,700	£1,717	£5,203	£7,145	£8,359	£24,124
Net Return	£2,287	£2,366	£6,019	£8,133	£9,579	£28,384
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	4%	5%	12%	16%	18%	55%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change