Flat IM2 1 bed 1 bath

Flat 1, 11 Woodville Terrace, Douglas IM2

Isle of Man, Isle of Man · IM2

Initial Investment

First Year

£30,750First Year

Profit From Rental Income

After 5 Years

£-504

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£32,836

↗ 28%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,192	£6,316	£6,442	£6,603	£6,768	£32,322
Total Expenses	£6,448	£6,510	£6,564	£6,622	£6,681	£32,826
Profit Before Tax	£-256	£-195	£-122	£-19	£87	£-504
Profit After Tax	£-256	£-195	£-122	£-19	£87	£-504
Change In Property Value	£3,570	£6,129	£7,722	£8,185	£7,230	£32,836
Net Return	£3,314	£5,934	£7,600	£8,166	£7,317	£32,332
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	11%	19%	25%	27%	24%	105%

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