Flat
IM1
5 beds
4 baths
53/55 Quay West, Bridge Road, Douglas IM1
Isle of Man, Isle of Man · IM1
View property listing
Initial Investment
£313,487First YearProfit From Rental Income
£75,970
↗ 24%After 5 Years
Change In Property Value
£344,901
↗ 28%After 5 Years
Return On Investment
134%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £64,992 | £66,292 | £67,618 | £69,308 | £71,041 | £339,250 |
| Total Expenses | £48,716 | £48,896 | £49,070 | £49,281 | £49,497 | £245,460 |
| Profit Before Tax | £16,276 | £17,396 | £18,548 | £20,027 | £21,544 | £93,790 |
| Profit After Tax | £13,183 | £14,090 | £15,024 | £16,222 | £17,451 | £75,970 |
| Change In Property Value | £37,499 | £64,372 | £81,109 | £85,976 | £75,945 | £344,901 |
| Net Return | £50,682 | £78,463 | £96,133 | £102,198 | £93,396 | £420,872 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 16% | 25% | 31% | 33% | 30% | 134% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change