Flat
SE1
1 bed
1 bath
Casson Square, Waterloo SE1
London, England · SE1
View property listing
Initial Investment
£244,000First YearProfit From Rental Income
£40,027
↗ 16%After 5 Years
Change In Property Value
£75,357
↗ 10%After 5 Years
Return On Investment
47%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £47,136 | £47,843 | £49,039 | £50,265 | £51,773 | £246,056 |
| Total Expenses | £38,889 | £39,080 | £39,312 | £39,548 | £39,810 | £196,640 |
| Profit Before Tax | £8,247 | £8,763 | £9,728 | £10,717 | £11,963 | £49,416 |
| Profit After Tax | £6,680 | £7,098 | £7,879 | £8,680 | £9,690 | £40,027 |
| Change In Property Value | £7 | £7 | £14,600 | £26,062 | £34,680 | £75,357 |
| Net Return | £6,687 | £7,105 | £22,480 | £34,742 | £44,370 | £115,384 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change