Flat
IM2
2 beds
2 baths
Flat 9, Atholville, Douglas IM2
Isle of Man, Isle of Man · IM2
View property listing
Initial Investment
£49,750First YearProfit From Rental Income
£-1,347
↘ -3%After 5 Years
Change In Property Value
£38,728
↗ 20%After 5 Years
Return On Investment
75%
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 | £10,140 | £10,343 | £10,601 | £10,866 | £11,138 | £53,089 |
| Total Expenses | £10,751 | £10,817 | £10,886 | £10,956 | £11,026 | £54,435 |
| Profit Before Tax | £-611 | £-474 | £-284 | £-90 | £112 | £-1,347 |
| Profit After Tax | £-611 | £-474 | £-284 | £-90 | £112 | £-1,347 |
| Change In Property Value | £3,900 | £3,978 | £8,115 | £10,550 | £12,185 | £38,728 |
| Net Return | £3,289 | £3,504 | £7,831 | £10,460 | £12,297 | £37,381 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 7% | 7% | 16% | 21% | 25% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change