Flat
IM1
1 bed
1 bath
122 Bucks Road, Douglas IM1
Isle of Man, Isle of Man · IM1
View property listing
Initial Investment
£27,237First YearProfit From Rental Income
£-1,683
↘ -6%After 5 Years
Change In Property Value
£28,959
↗ 28%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,460 | £5,569 | £5,681 | £5,823 | £5,968 | £28,501 |
| Total Expenses | £5,923 | £5,984 | £6,036 | £6,092 | £6,149 | £30,183 |
| Profit Before Tax | £-463 | £-414 | £-355 | £-269 | £-181 | £-1,683 |
| Profit After Tax | £-463 | £-414 | £-355 | £-269 | £-181 | £-1,683 |
| Change In Property Value | £3,149 | £5,405 | £6,810 | £7,219 | £6,377 | £28,959 |
| Net Return | £2,686 | £4,990 | £6,455 | £6,950 | £6,196 | £27,276 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 10% | 18% | 24% | 26% | 23% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change