Flat IM8 2 beds 1 bath

Ramsey, Isle Of Man IM8

Isle of Man, Isle of Man · IM8

Initial Investment

First Year

£40,987First Year

Profit From Rental Income

After 5 Years

£1,105

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£44,135

↗ 28%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,992	£8,152	£8,315	£8,523	£8,736	£41,717
Total Expenses	£7,946	£8,012	£8,069	£8,131	£8,195	£40,353
Profit Before Tax	£46	£140	£246	£391	£540	£1,364
Profit After Tax	£38	£114	£199	£317	£438	£1,105
Change In Property Value	£4,799	£8,237	£10,379	£11,002	£9,718	£44,135
Net Return	£4,836	£8,351	£10,578	£11,319	£10,156	£45,240
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	12%	20%	26%	28%	25%	110%

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