Flat IM1 0 beds 0 baths

11 Harris Terrace, Douglas IM1

Isle of Man, Isle of Man · IM1

Initial Investment

First Year

£138,500First Year

Profit From Rental Income

After 5 Years

£12,308

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£109,232

↗ 20%After 5 Years

Return On Investment

88%

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	£28,596	£29,168	£29,897	£30,645	£31,411	£149,716
Total Expenses	£26,681	£26,784	£26,900	£27,019	£27,138	£134,521
Profit Before Tax	£1,915	£2,384	£2,997	£3,626	£4,273	£15,195
Profit After Tax	£1,551	£1,931	£2,428	£2,937	£3,461	£12,308
Change In Property Value	£11,000	£11,220	£22,889	£29,755	£34,368	£109,232
Net Return	£12,551	£13,151	£25,317	£32,693	£37,829	£121,540
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	9%	9%	18%	24%	27%	88%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change