Flat
IM8
0 beds
0 baths
Units 22-25, St. Pauls Square, Ramsey IM8
Isle of Man, Isle of Man · IM8
View property listing
Initial Investment
£69,750First YearProfit From Rental Income
£8,032
↗ 12%After 5 Years
Change In Property Value
£75,881
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,752 | £14,027 | £14,308 | £14,665 | £15,032 | £71,784 |
| Total Expenses | £12,223 | £12,301 | £12,370 | £12,447 | £12,527 | £61,868 |
| Profit Before Tax | £1,529 | £1,726 | £1,938 | £2,218 | £2,505 | £9,915 |
| Profit After Tax | £1,238 | £1,398 | £1,570 | £1,796 | £2,029 | £8,032 |
| Change In Property Value | £8,250 | £14,163 | £17,845 | £18,915 | £16,709 | £75,881 |
| Net Return | £9,488 | £15,561 | £19,414 | £20,712 | £18,738 | £83,913 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 14% | 22% | 28% | 30% | 27% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change