Flat SE1 1 bed 1 bath

8 Casson Square, Southbank SE1

London, England · SE1

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£-11,444

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£98,067

↗ 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	£39,900	£40,498	£41,511	£42,549	£43,825	£208,283
Total Expenses	£43,681	£43,787	£43,931	£44,079	£44,249	£219,728
Profit Before Tax	£-3,781	£-3,289	£-2,420	£-1,530	£-424	£-11,444
Profit After Tax	£-3,781	£-3,289	£-2,420	£-1,530	£-424	£-11,444
Change In Property Value	£10	£10	£19,000	£33,916	£45,132	£98,067
Net Return	£-3,772	£-3,279	£16,580	£32,385	£44,708	£86,623
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	10%	14%	27%

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