Flat
IM2
2 beds
1 bath
Apt 7 Delamere, 6 Castle Drive, Douglas, Isle Of Man IM2
Isle of Man, Isle of Man · IM2
View property listing
Initial Investment
£47,250First YearProfit From Rental Income
£-1,794
↘ -4%After 5 Years
Change In Property Value
£36,742
↗ 20%After 5 Years
Return On Investment
74%
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 | £9,624 | £9,816 | £10,062 | £10,313 | £10,571 | £50,387 |
| Total Expenses | £10,302 | £10,368 | £10,435 | £10,504 | £10,572 | £52,181 |
| Profit Before Tax | £-678 | £-551 | £-373 | £-191 | £-1 | £-1,794 |
| Profit After Tax | £-678 | £-551 | £-373 | £-191 | £-1 | £-1,794 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £11,560 | £36,742 |
| Net Return | £3,022 | £3,223 | £7,326 | £9,818 | £11,559 | £34,947 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | 6% | 7% | 16% | 21% | 24% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change