Flat SE1 1 bed 1 bath

Casson Square, Waterloo SE1

London, England · SE1

Initial Investment

First Year

£244,000First Year

Profit From Rental Income

After 5 Years

£-11,213

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£75,357

↗ 10%After 5 Years

Return On Investment

26%

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	£31,898	£32,695	£33,676	£160,049
Total Expenses	£34,029	£34,121	£34,241	£34,365	£34,506	£171,262
Profit Before Tax	£-3,369	£-3,001	£-2,344	£-1,670	£-830	£-11,213
Profit After Tax	£-3,369	£-3,001	£-2,344	£-1,670	£-830	£-11,213
Change In Property Value	£7	£7	£14,600	£26,062	£34,680	£75,357
Net Return	£-3,361	£-2,994	£12,257	£24,392	£33,851	£64,144
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-1%	-1%	5%	10%	14%	26%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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