Flat
IM2
2 beds
1 bath
6 Falcon Cliff Apartments, Douglas IM2
Isle of Man, Isle of Man · IM2
View property listing
Initial Investment
£47,250First YearProfit From Rental Income
£8,027
↗ 17%After 5 Years
Change In Property Value
£36,742
↗ 20%After 5 Years
Return On Investment
95%
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 | £12,108 | £12,350 | £12,659 | £12,975 | £13,300 | £63,392 |
| Total Expenses | £10,551 | £10,621 | £10,695 | £10,770 | £10,845 | £53,482 |
| Profit Before Tax | £1,557 | £1,729 | £1,964 | £2,205 | £2,454 | £9,910 |
| Profit After Tax | £1,261 | £1,401 | £1,591 | £1,786 | £1,988 | £8,027 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £11,560 | £36,742 |
| Net Return | £4,961 | £5,175 | £9,290 | £11,795 | £13,548 | £44,769 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 20% | 25% | 29% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change