Flat
IM8
5 beds
3 baths
2 Maycroft, Mayhill, Ramsey, Isle Of Man IM8
Isle of Man, Isle of Man · IM8
View property listing
Initial Investment
£92,250First YearProfit From Rental Income
£13,428
↗ 15%After 5 Years
Change In Property Value
£100,715
↗ 28%After 5 Years
Return On Investment
124%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,252 | £18,617 | £18,989 | £19,464 | £19,951 | £95,273 |
| Total Expenses | £15,569 | £15,656 | £15,734 | £15,823 | £15,914 | £78,696 |
| Profit Before Tax | £2,683 | £2,961 | £3,256 | £3,641 | £4,036 | £16,577 |
| Profit After Tax | £2,173 | £2,399 | £2,637 | £2,949 | £3,269 | £13,428 |
| Change In Property Value | £10,950 | £18,798 | £23,685 | £25,106 | £22,177 | £100,715 |
| Net Return | £13,123 | £21,196 | £26,322 | £28,055 | £25,446 | £114,143 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 14% | 23% | 29% | 30% | 28% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change