Flat
IM8
2 beds
1 bath
18, Antrim Apartments, Ramsey IM8
Isle of Man, Isle of Man · IM8
View property listing
Initial Investment
£53,487First YearProfit From Rental Income
£4,133
↗ 8%After 5 Years
Change In Property Value
£57,932
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,500 | £10,710 | £10,924 | £11,197 | £11,477 | £54,809 |
| Total Expenses | £9,805 | £9,876 | £9,939 | £10,008 | £10,078 | £49,706 |
| Profit Before Tax | £695 | £834 | £986 | £1,190 | £1,399 | £5,103 |
| Profit After Tax | £563 | £675 | £798 | £964 | £1,133 | £4,133 |
| Change In Property Value | £6,299 | £10,812 | £13,624 | £14,441 | £12,756 | £57,932 |
| Net Return | £6,861 | £11,488 | £14,422 | £15,405 | £13,889 | £62,065 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 13% | 21% | 27% | 29% | 26% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change