Flat
IM1
6 beds
4 baths
Princes Street, Douglas IM1
Isle of Man, Isle of Man · IM1
View property listing
Initial Investment
£182,250First YearProfit From Rental Income
£40,537
↗ 22%After 5 Years
Change In Property Value
£200,051
↗ 28%After 5 Years
Return On Investment
132%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,704 | £38,458 | £39,227 | £40,208 | £41,213 | £196,810 |
| Total Expenses | £29,097 | £29,223 | £29,341 | £29,480 | £29,624 | £146,765 |
| Profit Before Tax | £8,607 | £9,235 | £9,887 | £10,727 | £11,589 | £50,046 |
| Profit After Tax | £6,971 | £7,481 | £8,008 | £8,689 | £9,387 | £40,537 |
| Change In Property Value | £21,750 | £37,338 | £47,045 | £49,868 | £44,050 | £200,051 |
| Net Return | £28,721 | £44,818 | £55,053 | £58,557 | £53,437 | £240,588 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 16% | 25% | 30% | 32% | 29% | 132% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change