Flat W1H 3 beds 2 baths

Montagu Square, Marylebone London W1H

London, England · W1H

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£-55,837

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£177,208

↗ 14%After 5 Years

Return On Investment

26%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,100	£35,626	£36,161	£37,065	£37,992	£181,944
Total Expenses	£47,338	£47,440	£47,535	£47,667	£47,802	£237,781
Profit Before Tax	£-12,238	£-11,814	£-11,374	£-10,602	£-9,811	£-55,837
Profit After Tax	£-12,238	£-11,814	£-11,374	£-10,602	£-9,811	£-55,837
Change In Property Value	£13	£26,000	£46,410	£61,759	£43,025	£177,208
Net Return	£-12,225	£14,187	£35,037	£51,157	£33,215	£121,371
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	-3%	3%	8%	11%	7%	26%

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