Flat
IM1
2 beds
1 bath
142 Bucks Road, Douglas IM1
Isle of Man, Isle of Man · IM1
View property listing
Initial Investment
£38,487First YearProfit From Rental Income
£1,678
↗ 4%After 5 Years
Change In Property Value
£41,376
↗ 28%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,800 | £7,956 | £8,115 | £8,318 | £8,526 | £40,715 |
| Total Expenses | £7,605 | £7,670 | £7,727 | £7,789 | £7,853 | £38,644 |
| Profit Before Tax | £195 | £286 | £388 | £529 | £673 | £2,071 |
| Profit After Tax | £158 | £231 | £314 | £428 | £545 | £1,678 |
| Change In Property Value | £4,499 | £7,722 | £9,730 | £10,314 | £9,111 | £41,376 |
| Net Return | £4,657 | £7,954 | £10,045 | £10,742 | £9,656 | £43,054 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 12% | 21% | 26% | 28% | 25% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change