Flat
IM2
2 beds
1 bath
Flat 4, 12 Derby Road, Douglas IM2
Isle of Man, Isle of Man · IM2
View property listing
Initial Investment
£42,250First YearProfit From Rental Income
£2,685
↗ 6%After 5 Years
Change In Property Value
£45,529
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,580 | £8,752 | £8,927 | £9,150 | £9,379 | £44,787 |
| Total Expenses | £8,167 | £8,234 | £8,293 | £8,357 | £8,422 | £41,472 |
| Profit Before Tax | £413 | £518 | £634 | £793 | £956 | £3,314 |
| Profit After Tax | £335 | £419 | £514 | £642 | £775 | £2,685 |
| Change In Property Value | £4,950 | £8,498 | £10,707 | £11,349 | £10,025 | £45,529 |
| Net Return | £5,285 | £8,917 | £11,220 | £11,992 | £10,800 | £48,213 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 13% | 21% | 27% | 28% | 26% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change