Flat
IM2
2 beds
1 bath
Flat 4, 12 Derby Road, Douglas IM2
Isle of Man, Isle of Man · IM2
View property listing
Initial Investment
£42,250First YearProfit From Rental Income
£6,249
↗ 15%After 5 Years
Change In Property Value
£32,770
↗ 20%After 5 Years
Return On Investment
92%
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 | £10,800 | £11,016 | £11,291 | £11,574 | £11,863 | £56,544 |
| Total Expenses | £9,626 | £9,694 | £9,764 | £9,837 | £9,908 | £48,830 |
| Profit Before Tax | £1,174 | £1,322 | £1,527 | £1,737 | £1,955 | £7,715 |
| Profit After Tax | £951 | £1,071 | £1,237 | £1,407 | £1,583 | £6,249 |
| Change In Property Value | £3,300 | £3,366 | £6,867 | £8,927 | £10,310 | £32,770 |
| Net Return | £4,251 | £4,437 | £8,103 | £10,334 | £11,894 | £39,018 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 10% | 11% | 19% | 24% | 28% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change