Flat IM2 3 beds 2 baths

Flat 5, Millennium Court, Douglas IM2

Isle of Man, Isle of Man · IM2

Initial Investment

First Year

£67,250First Year

Profit From Rental Income

After 5 Years

£1,517

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£52,630

↗ 20%After 5 Years

Return On Investment

81%

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	£13,776	£14,052	£14,403	£14,763	£15,132	£72,125
Total Expenses	£13,891	£13,965	£14,043	£14,123	£14,203	£70,225
Profit Before Tax	£-115	£86	£360	£640	£929	£1,900
Profit After Tax	£-115	£70	£291	£518	£753	£1,517
Change In Property Value	£5,300	£5,406	£11,028	£14,337	£16,559	£52,630
Net Return	£5,185	£5,476	£11,320	£14,855	£17,312	£54,147
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	8%	17%	22%	26%	81%

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