Flat
IM1
5 beds
2 baths
Albion Terrace, Douglas IM1
Isle of Man, Isle of Man · IM1
View property listing
Initial Investment
£99,750First YearProfit From Rental Income
£31,764
↗ 32%After 5 Years
Change In Property Value
£78,448
↗ 20%After 5 Years
Return On Investment
110%
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 | £27,168 | £27,711 | £28,404 | £29,114 | £29,842 | £142,240 |
| Total Expenses | £20,388 | £20,489 | £20,601 | £20,716 | £20,831 | £103,025 |
| Profit Before Tax | £6,780 | £7,223 | £7,803 | £8,398 | £9,011 | £39,214 |
| Profit After Tax | £5,491 | £5,850 | £6,321 | £6,803 | £7,299 | £31,764 |
| Change In Property Value | £7,900 | £8,058 | £16,438 | £21,370 | £24,682 | £78,448 |
| Net Return | £13,391 | £13,908 | £22,759 | £28,172 | £31,981 | £110,212 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 13% | 14% | 23% | 28% | 32% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change