Flat IM2 2 beds 1 bath

St Ninians Court, Douglas IM2

Isle of Man, Isle of Man · IM2

Initial Investment

First Year

£75,987First Year

Profit From Rental Income

After 5 Years

£11,813

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£82,766

↗ 28%After 5 Years

Return On Investment

124%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,912	£16,230	£16,636	£17,052	£81,430
Total Expenses	£13,211	£13,292	£13,365	£13,447	£13,532	£66,847
Profit Before Tax	£2,389	£2,620	£2,865	£3,189	£3,520	£14,583
Profit After Tax	£1,935	£2,122	£2,321	£2,583	£2,851	£11,813
Change In Property Value	£8,999	£15,447	£19,464	£20,632	£18,225	£82,766
Net Return	£10,934	£17,570	£21,785	£23,214	£21,076	£94,578
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	14%	23%	29%	31%	28%	124%

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