Flat
W2
1 bed
1 bath
Trillium, Marylebone W2
London, England · W2
View property listing
Initial Investment
£348,650First YearProfit From Rental Income
£-22,241
↘ -6%After 5 Years
Change In Property Value
£138,495
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,508 | £32,996 | £33,491 | £34,328 | £35,186 | £168,508 |
| Total Expenses | £37,941 | £38,039 | £38,130 | £38,255 | £38,384 | £190,749 |
| Profit Before Tax | £-5,433 | £-5,044 | £-4,639 | £-3,928 | £-3,198 | £-22,241 |
| Profit After Tax | £-5,433 | £-5,044 | £-4,639 | £-3,928 | £-3,198 | £-22,241 |
| Change In Property Value | £10 | £20,320 | £36,272 | £48,267 | £33,626 | £138,495 |
| Net Return | £-5,422 | £15,276 | £31,632 | £44,339 | £30,428 | £116,254 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change