Flat W1T 2 beds 2 baths

Montagu House, Whitfield Street, Fitzrovia W1T

London, England · W1T

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£-43,589

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£129,498

↗ 14%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	£25,656	£26,041	£26,431	£27,092	£27,770	£132,990
Total Expenses	£35,132	£35,220	£35,300	£35,408	£35,519	£176,580
Profit Before Tax	£-9,476	£-9,179	£-8,869	£-8,316	£-7,749	£-43,589
Profit After Tax	£-9,476	£-9,179	£-8,869	£-8,316	£-7,749	£-43,589
Change In Property Value	£10	£19,000	£33,915	£45,132	£31,442	£129,498
Net Return	£-9,466	£9,821	£25,046	£36,816	£23,693	£85,909
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	3%	8%	11%	7%	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