Flat
IM8
2 beds
1 bath
8 Queens Pier Apartments, Queens Drive East, Ramsey, Isle Of Man IM8
Isle of Man, Isle of Man · IM8
View property listing
Initial Investment
£50,987First YearProfit From Rental Income
£3,519
↗ 7%After 5 Years
Change In Property Value
£55,173
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,996 | £10,196 | £10,400 | £10,660 | £10,926 | £52,178 |
| Total Expenses | £9,433 | £9,503 | £9,564 | £9,632 | £9,702 | £47,834 |
| Profit Before Tax | £563 | £693 | £835 | £1,028 | £1,225 | £4,344 |
| Profit After Tax | £456 | £561 | £677 | £832 | £992 | £3,519 |
| Change In Property Value | £5,999 | £10,297 | £12,975 | £13,753 | £12,149 | £55,173 |
| Net Return | £6,455 | £10,859 | £13,651 | £14,586 | £13,141 | £58,691 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 13% | 21% | 27% | 29% | 26% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change