Flat
SE1
1 bed
1 bath
Casson Square, Waterloo SE1
London, England · SE1
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-11,128
↘ -5%After 5 Years
Change In Property Value
£67,099
↗ 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 | £27,300 | £27,710 | £28,402 | £29,112 | £29,986 | £142,510 |
| Total Expenses | £30,519 | £30,606 | £30,718 | £30,833 | £30,963 | £153,638 |
| Profit Before Tax | £-3,219 | £-2,896 | £-2,316 | £-1,721 | £-977 | £-11,128 |
| Profit After Tax | £-3,219 | £-2,896 | £-2,316 | £-1,721 | £-977 | £-11,128 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £-3,212 | £-2,890 | £10,685 | £21,485 | £29,903 | £55,970 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change