Flat
IM1
1 bed
1 bath
12 Quay West, Douglas, Isle Of Man IM1
Isle of Man, Isle of Man · IM1
View property listing
Initial Investment
£67,250First YearProfit From Rental Income
£1,517
↗ 2%After 5 Years
Change In Property Value
£52,630
↗ 20%After 5 Years
Return On Investment
81%
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 | £13,776 | £14,052 | £14,403 | £14,763 | £15,132 | £72,125 |
| Total Expenses | £13,891 | £13,965 | £14,043 | £14,123 | £14,203 | £70,225 |
| Profit Before Tax | £-115 | £86 | £360 | £640 | £929 | £1,900 |
| Profit After Tax | £-115 | £70 | £291 | £518 | £753 | £1,517 |
| Change In Property Value | £5,300 | £5,406 | £11,028 | £14,337 | £16,559 | £52,630 |
| Net Return | £5,185 | £5,476 | £11,320 | £14,855 | £17,312 | £54,147 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 8% | 8% | 17% | 22% | 26% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change