Flat
IM1
3 beds
1 bath
Demesne Road, Douglas IM1
Isle of Man, Isle of Man · IM1
View property listing
Initial Investment
£49,750First YearProfit From Rental Income
£8,940
↗ 18%After 5 Years
Change In Property Value
£38,728
↗ 20%After 5 Years
Return On Investment
96%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,768 | £13,023 | £13,349 | £13,683 | £14,025 | £66,848 |
| Total Expenses | £11,013 | £11,085 | £11,160 | £11,238 | £11,315 | £55,811 |
| Profit Before Tax | £1,755 | £1,938 | £2,188 | £2,445 | £2,710 | £11,037 |
| Profit After Tax | £1,421 | £1,570 | £1,773 | £1,980 | £2,195 | £8,940 |
| Change In Property Value | £3,900 | £3,978 | £8,115 | £10,550 | £12,185 | £38,728 |
| Net Return | £5,321 | £5,548 | £9,888 | £12,530 | £14,380 | £47,667 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 11% | 20% | 25% | 29% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change