Flat
W2
1 bed
1 bath
Trillium, Marylebone W2
London, England · W2
View property listing
Initial Investment
£348,650First YearProfit From Rental Income
£-59,266
↘ -17%After 5 Years
Change In Property Value
£104,880
↗ 10%After 5 Years
Return On Investment
13%
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 | £33,821 | £34,666 | £35,706 | £169,696 |
| Total Expenses | £45,561 | £45,655 | £45,781 | £45,909 | £46,056 | £228,962 |
| Profit Before Tax | £-13,053 | £-12,660 | £-11,960 | £-11,243 | £-10,350 | £-59,266 |
| Profit After Tax | £-13,053 | £-12,660 | £-11,960 | £-11,243 | £-10,350 | £-59,266 |
| Change In Property Value | £10 | £10 | £20,320 | £36,272 | £48,268 | £104,880 |
| Net Return | £-13,042 | £-12,650 | £8,360 | £25,029 | £37,918 | £45,614 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change