Flat
IM2
1 bed
1 bath
Apartment. 1, Palm Court, 2 Derby Terrace, Douglas, Isle Of Man IM2
Isle of Man, Isle of Man · IM2
View property listing
Initial Investment
£47,250First YearProfit From Rental Income
£10,363
↗ 22%After 5 Years
Change In Property Value
£36,742
↗ 20%After 5 Years
Return On Investment
100%
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 | £12,720 | £12,974 | £13,299 | £13,631 | £13,972 | £66,596 |
| Total Expenses | £10,612 | £10,683 | £10,759 | £10,836 | £10,913 | £53,802 |
| Profit Before Tax | £2,108 | £2,291 | £2,540 | £2,795 | £3,059 | £12,794 |
| Profit After Tax | £1,708 | £1,856 | £2,057 | £2,264 | £2,478 | £10,363 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £11,560 | £36,742 |
| Net Return | £5,408 | £5,630 | £9,756 | £12,273 | £14,038 | £47,105 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 11% | 12% | 21% | 26% | 30% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change