Flat IM2 2 beds 2 baths

56, Spectrum Apartments, Douglas IM2

Isle of Man, Isle of Man · IM2

Initial Investment

First Year

£59,625First Year

Profit From Rental Income

After 5 Years

£7,373

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£64,706

↗ 28%After 5 Years

Return On Investment

121%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,192	£12,436	£12,685	£13,002	£13,327	£63,641
Total Expenses	£10,764	£10,839	£10,904	£10,978	£11,053	£54,539
Profit Before Tax	£1,428	£1,597	£1,780	£2,024	£2,274	£9,102
Profit After Tax	£1,156	£1,294	£1,442	£1,639	£1,842	£7,373
Change In Property Value	£7,035	£12,077	£15,217	£16,130	£14,248	£64,706
Net Return	£8,191	£13,370	£16,659	£17,769	£16,089	£72,079
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	14%	22%	28%	30%	27%	121%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change