Flat
IM2
1 bed
1 bath
Flat 1, Silverbay, Douglas IM2
Isle of Man, Isle of Man · IM2
View property listing
Initial Investment
£29,750First YearProfit From Rental Income
£-875
↘ -3%After 5 Years
Change In Property Value
£31,732
↗ 28%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,976 | £6,096 | £6,217 | £6,373 | £6,532 | £31,194 |
| Total Expenses | £6,298 | £6,360 | £6,413 | £6,470 | £6,529 | £32,069 |
| Profit Before Tax | £-322 | £-264 | £-195 | £-97 | £3 | £-875 |
| Profit After Tax | £-322 | £-264 | £-195 | £-97 | £3 | £-875 |
| Change In Property Value | £3,450 | £5,923 | £7,462 | £7,910 | £6,987 | £31,732 |
| Net Return | £3,128 | £5,658 | £7,267 | £7,813 | £6,991 | £30,857 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 11% | 19% | 24% | 26% | 23% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change