Flat
IM8
1 bed
1 bath
9 Cumbria Court, Mooragh Promenade, Ramsey IM8
Isle of Man, Isle of Man · IM8
View property listing
Initial Investment
£23,487First YearProfit From Rental Income
£-3,780
↘ -16%After 5 Years
Change In Property Value
£24,820
↗ 28%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,500 | £4,590 | £4,682 | £4,799 | £4,919 | £23,489 |
| Total Expenses | £5,344 | £5,403 | £5,453 | £5,507 | £5,562 | £27,269 |
| Profit Before Tax | £-844 | £-813 | £-772 | £-708 | £-643 | £-3,780 |
| Profit After Tax | £-844 | £-813 | £-772 | £-708 | £-643 | £-3,780 |
| Change In Property Value | £2,699 | £4,632 | £5,837 | £6,187 | £5,465 | £24,820 |
| Net Return | £1,854 | £3,819 | £5,065 | £5,479 | £4,823 | £21,041 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 8% | 16% | 22% | 23% | 21% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change