Flat
IM1
1 bed
1 bath
Flat 3, 35, Peel Road Douglas IM1
Isle of Man, Isle of Man · IM1
View property listing
Initial Investment
£30,250First YearProfit From Rental Income
£1,962
↗ 6%After 5 Years
Change In Property Value
£23,237
↗ 20%After 5 Years
Return On Investment
83%
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 | £7,656 | £7,809 | £8,004 | £8,204 | £8,410 | £40,083 |
| Total Expenses | £7,408 | £7,469 | £7,531 | £7,595 | £7,658 | £37,661 |
| Profit Before Tax | £248 | £340 | £473 | £609 | £751 | £2,422 |
| Profit After Tax | £201 | £276 | £383 | £493 | £608 | £1,962 |
| Change In Property Value | £2,340 | £2,387 | £4,869 | £6,330 | £7,311 | £23,237 |
| Net Return | £2,541 | £2,662 | £5,252 | £6,823 | £7,919 | £25,198 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 8% | 9% | 17% | 23% | 26% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change