Flat
IM2
2 beds
1 bath
Apartment 1, Lansdowne, Queens Promenade, Douglas IM2
Isle of Man, Isle of Man · IM2
View property listing
Initial Investment
£58,487First YearProfit From Rental Income
£12,026
↗ 21%After 5 Years
Change In Property Value
£45,669
↗ 20%After 5 Years
Return On Investment
99%
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 | £15,048 | £15,349 | £15,733 | £16,126 | £16,529 | £78,785 |
| Total Expenses | £12,628 | £12,704 | £12,785 | £12,869 | £12,952 | £63,938 |
| Profit Before Tax | £2,420 | £2,645 | £2,947 | £3,257 | £3,577 | £14,847 |
| Profit After Tax | £1,960 | £2,142 | £2,387 | £2,638 | £2,898 | £12,026 |
| Change In Property Value | £4,599 | £4,691 | £9,570 | £12,440 | £14,369 | £45,669 |
| Net Return | £6,559 | £6,833 | £11,957 | £15,079 | £17,267 | £57,695 |
| Return From Rental Income (%) | 3% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 11% | 12% | 20% | 26% | 30% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change