Flat
SE1
1 bed
1 bath
Casson Square, Waterloo SE1
London, England · SE1
View property listing
Initial Investment
£244,000First YearProfit From Rental Income
£12,270
↗ 5%After 5 Years
Change In Property Value
£99,509
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,660 | £31,120 | £31,587 | £32,376 | £33,186 | £158,929 |
| Total Expenses | £28,554 | £28,650 | £28,737 | £28,858 | £28,982 | £143,781 |
| Profit Before Tax | £2,106 | £2,470 | £2,849 | £3,518 | £4,204 | £15,148 |
| Profit After Tax | £1,706 | £2,001 | £2,308 | £2,850 | £3,405 | £12,270 |
| Change In Property Value | £7 | £14,600 | £26,061 | £34,680 | £24,160 | £99,509 |
| Net Return | £1,713 | £16,601 | £28,369 | £37,530 | £27,566 | £111,779 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 12% | 15% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change