Flat SE1 1 bed 1 bath

30 Casson Square, Southbank Place, Waterloo, London SE1

London, England · SE1

Initial Investment

First Year

£323,250First Year

Profit From Rental Income

After 5 Years

£50,186

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£98,325

↗ 10%After 5 Years

Return On Investment

46%

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	£61,500	£62,422	£63,983	£65,583	£67,550	£321,038
Total Expenses	£51,222	£51,482	£51,795	£52,114	£52,466	£259,080
Profit Before Tax	£10,278	£10,940	£12,188	£13,468	£15,084	£61,958
Profit After Tax	£8,325	£8,862	£9,873	£10,909	£12,218	£50,186
Change In Property Value	£10	£10	£19,050	£34,005	£45,251	£98,325
Net Return	£8,334	£8,871	£28,923	£44,914	£57,469	£148,511
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change