Flat
IM2
3 beds
2 baths
Falcon Cliff Court, Douglas, Isle Of Man IM2
Isle of Man, Isle of Man · IM2
View property listing
Initial Investment
£56,000First YearProfit From Rental Income
£11,151
↗ 20%After 5 Years
Change In Property Value
£43,693
↗ 20%After 5 Years
Return On Investment
98%
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 | £14,400 | £14,688 | £15,055 | £15,432 | £15,817 | £75,392 |
| Total Expenses | £12,169 | £12,243 | £12,323 | £12,404 | £12,486 | £61,625 |
| Profit Before Tax | £2,232 | £2,445 | £2,732 | £3,027 | £3,332 | £13,767 |
| Profit After Tax | £1,808 | £1,980 | £2,213 | £2,452 | £2,699 | £11,151 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £6,208 | £6,468 | £11,369 | £14,354 | £16,446 | £54,844 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 11% | 12% | 20% | 26% | 29% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change