Flat
IM2
1 bed
1 bath
Apt. 9 Spectrum Apartments, Central Promenade, Douglas IM2
Isle of Man, Isle of Man · IM2
View property listing
Initial Investment
£29,750First YearProfit From Rental Income
£1,779
↗ 6%After 5 Years
Change In Property Value
£22,839
↗ 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 | £7,524 | £7,674 | £7,866 | £8,063 | £8,265 | £39,392 |
| Total Expenses | £7,315 | £7,376 | £7,438 | £7,502 | £7,565 | £37,196 |
| Profit Before Tax | £209 | £298 | £428 | £561 | £700 | £2,197 |
| Profit After Tax | £169 | £242 | £347 | £455 | £567 | £1,779 |
| Change In Property Value | £2,300 | £2,346 | £4,786 | £6,222 | £7,186 | £22,839 |
| Net Return | £2,469 | £2,588 | £5,133 | £6,676 | £7,753 | £24,619 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 8% | 9% | 17% | 22% | 26% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change