Flat
IM1
2 beds
2 baths
20 Quay West, Bridge Road, Douglas, Isle Of Man IM1
Isle of Man, Isle of Man · IM1
View property listing
Initial Investment
£94,750First YearProfit From Rental Income
£16,873
↗ 18%After 5 Years
Change In Property Value
£103,475
↗ 28%After 5 Years
Return On Investment
127%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,500 | £19,890 | £20,288 | £20,795 | £21,315 | £101,788 |
| Total Expenses | £16,016 | £16,105 | £16,185 | £16,278 | £16,373 | £80,956 |
| Profit Before Tax | £3,484 | £3,785 | £4,102 | £4,517 | £4,942 | £20,831 |
| Profit After Tax | £2,822 | £3,066 | £3,323 | £3,659 | £4,003 | £16,873 |
| Change In Property Value | £11,250 | £19,313 | £24,334 | £25,794 | £22,785 | £103,475 |
| Net Return | £14,072 | £22,379 | £27,657 | £29,453 | £26,788 | £120,348 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 15% | 24% | 29% | 31% | 28% | 127% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change