Flat
SE1
1 bed
1 bath
Eight Casson Square, Waterloo SE1
London, England · SE1
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£-11,339
↘ -4%After 5 Years
Change In Property Value
£87,744
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,700 | £36,235 | £37,141 | £38,070 | £39,212 | £186,359 |
| Total Expenses | £39,294 | £39,393 | £39,527 | £39,664 | £39,820 | £197,698 |
| Profit Before Tax | £-3,594 | £-3,158 | £-2,385 | £-1,594 | £-608 | £-11,339 |
| Profit After Tax | £-3,594 | £-3,158 | £-2,385 | £-1,594 | £-608 | £-11,339 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £-3,585 | £-3,149 | £14,615 | £28,752 | £39,773 | £76,405 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change