Flat
W1H
3 beds
2 baths
Montagu Square, Marylebone London W1H
London, England · W1H
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£-103,427
↘ -22%After 5 Years
Change In Property Value
£134,197
↗ 10%After 5 Years
Return On Investment
7%
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 | £36,517 | £37,430 | £38,553 | £183,227 |
| Total Expenses | £57,088 | £57,186 | £57,318 | £57,453 | £57,608 | £286,653 |
| Profit Before Tax | £-21,988 | £-21,560 | £-20,801 | £-20,023 | £-19,055 | £-103,427 |
| Profit After Tax | £-21,988 | £-21,560 | £-20,801 | £-20,023 | £-19,055 | £-103,427 |
| Change In Property Value | £13 | £13 | £26,001 | £46,411 | £61,760 | £134,197 |
| Net Return | £-21,975 | £-21,547 | £5,200 | £26,388 | £42,704 | £30,770 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 9% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change