Flat
DA8
0 beds
1 bath
Frobisher Road, Erith DA8
South East, England · DA8
View property listing
Initial Investment
£45,998First YearProfit From Rental Income
£-4,963
↘ -11%After 5 Years
Change In Property Value
£21,285
↗ 14%After 5 Years
Return On Investment
35%
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 | £7,500 | £7,612 | £7,803 | £7,998 | £8,238 | £39,151 |
| Total Expenses | £8,701 | £8,758 | £8,820 | £8,884 | £8,950 | £44,114 |
| Profit Before Tax | £-1,201 | £-1,146 | £-1,017 | £-886 | £-712 | £-4,963 |
| Profit After Tax | £-1,201 | £-1,146 | £-1,017 | £-886 | £-712 | £-4,963 |
| Change In Property Value | £1,500 | £1,515 | £4,590 | £6,304 | £7,376 | £21,285 |
| Net Return | £299 | £369 | £3,573 | £5,418 | £6,663 | £16,322 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 14% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change