Flat
SE1
1 bed
1 bath
Casson Square, Southbank Place, Waterloo, London SE1
London, England · SE1
View property listing
Initial Investment
£323,250First YearProfit From Rental Income
£18,601
↗ 6%After 5 Years
Change In Property Value
£129,839
↗ 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 | £40,008 | £40,608 | £41,217 | £42,248 | £43,304 | £207,385 |
| Total Expenses | £36,647 | £36,757 | £36,859 | £37,004 | £37,153 | £184,421 |
| Profit Before Tax | £3,361 | £3,851 | £4,358 | £5,243 | £6,151 | £22,964 |
| Profit After Tax | £2,722 | £3,119 | £3,530 | £4,247 | £4,983 | £18,601 |
| Change In Property Value | £10 | £19,050 | £34,005 | £45,250 | £31,524 | £129,839 |
| Net Return | £2,732 | £22,169 | £37,534 | £49,498 | £36,507 | £148,440 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| 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