Flat
IM1
1 bed
1 bath
Bucks Road, Douglas IM1
Isle of Man, Isle of Man · IM1
View property listing
Initial Investment
£35,987First YearProfit From Rental Income
£971
↗ 3%After 5 Years
Change In Property Value
£38,617
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,272 | £7,417 | £7,566 | £7,755 | £7,949 | £37,959 |
| Total Expenses | £7,230 | £7,295 | £7,350 | £7,411 | £7,473 | £36,760 |
| Profit Before Tax | £42 | £123 | £215 | £344 | £476 | £1,199 |
| Profit After Tax | £34 | £99 | £174 | £278 | £385 | £971 |
| Change In Property Value | £4,199 | £7,207 | £9,081 | £9,626 | £8,503 | £38,617 |
| Net Return | £4,232 | £7,307 | £9,256 | £9,905 | £8,888 | £39,588 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 12% | 20% | 26% | 28% | 25% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change