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

£-78,365

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£98,067

↗ 10%After 5 Years

Return On Investment

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	£26,692	£27,359	£28,180	£133,928
Total Expenses	£42,257	£42,341	£42,449	£42,560	£42,685	£212,292
Profit Before Tax	£-16,601	£-16,300	£-15,758	£-15,201	£-14,505	£-78,365
Profit After Tax	£-16,601	£-16,300	£-15,758	£-15,201	£-14,505	£-78,365
Change In Property Value	£10	£10	£19,000	£33,916	£45,132	£98,067
Net Return	£-16,591	£-16,291	£3,243	£18,715	£30,627	£19,703
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-24%
Total Net Return (%)	-5%	-5%	1%	6%	10%	6%

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