Flat
SE1
1 bed
1 bath
30 Casson Square, Southbank Place, Waterloo, London SE1
London, England · SE1
View property listing
Initial Investment
£323,250First YearProfit From Rental Income
£-11,433
↘ -4%After 5 Years
Change In Property Value
£98,325
↗ 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 | £40,008 | £40,608 | £41,623 | £42,664 | £43,944 | £208,847 |
| Total Expenses | £43,791 | £43,897 | £44,042 | £44,190 | £44,360 | £220,280 |
| Profit Before Tax | £-3,783 | £-3,289 | £-2,418 | £-1,526 | £-416 | £-11,433 |
| Profit After Tax | £-3,783 | £-3,289 | £-2,418 | £-1,526 | £-416 | £-11,433 |
| Change In Property Value | £10 | £10 | £19,050 | £34,005 | £45,251 | £98,325 |
| Net Return | £-3,774 | £-3,280 | £16,632 | £32,479 | £44,834 | £86,892 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 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