Flat IM8 1 bed 1 bath

8, St Pauls Mews, Ramsey IM8

Isle of Man, Isle of Man · IM8

Initial Investment

First Year

£42,250First Year

Profit From Rental Income

After 5 Years

£1,452

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£45,529

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,256	£8,421	£8,590	£8,804	£9,024	£43,095
Total Expenses	£8,134	£8,201	£8,259	£8,322	£8,387	£41,303
Profit Before Tax	£122	£220	£331	£482	£638	£1,792
Profit After Tax	£98	£178	£268	£391	£516	£1,452
Change In Property Value	£4,950	£8,498	£10,707	£11,349	£10,025	£45,529
Net Return	£5,048	£8,676	£10,975	£11,740	£10,542	£46,980
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	12%	21%	26%	28%	25%	111%

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