Flat IM2 2 beds 1 bath

St Ninians Court, Douglas IM2

Isle of Man, Isle of Man · IM2

Initial Investment

First Year

£75,987First Year

Profit From Rental Income

After 5 Years

£2,885

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£59,571

↗ 20%After 5 Years

Return On Investment

82%

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	£15,600	£15,912	£16,310	£16,718	£17,135	£81,675
Total Expenses	£15,461	£15,538	£15,620	£15,705	£15,790	£78,113
Profit Before Tax	£139	£374	£689	£1,012	£1,346	£3,561
Profit After Tax	£113	£303	£558	£820	£1,090	£2,885
Change In Property Value	£5,999	£6,119	£12,483	£16,228	£18,743	£59,571
Net Return	£6,112	£6,422	£13,041	£17,048	£19,833	£62,456
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	8%	8%	17%	22%	26%	82%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change