Flat
SE1
1 bed
1 bath
Casson Square, London SE1
London, England · SE1
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£43,597
↗ 15%After 5 Years
Change In Property Value
£90,325
↗ 10%After 5 Years
Return On Investment
45%
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 | £56,496 | £57,343 | £58,777 | £60,246 | £62,054 | £294,917 |
| Total Expenses | £47,647 | £47,899 | £48,199 | £48,506 | £48,842 | £241,094 |
| Profit Before Tax | £8,849 | £9,444 | £10,578 | £11,741 | £13,212 | £53,823 |
| Profit After Tax | £7,168 | £7,650 | £8,568 | £9,510 | £10,702 | £43,597 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £7,176 | £7,658 | £26,068 | £40,748 | £52,271 | £133,922 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change