Flat
IM8
2 beds
1 bath
8 Queens Pier Apartments, Queens Drive East, Ramsey, Isle Of Man IM8
Isle of Man, Isle of Man · IM8
View property listing
Initial Investment
£50,987First YearProfit From Rental Income
£-3,007
↘ -6%After 5 Years
Change In Property Value
£39,711
↗ 20%After 5 Years
Return On Investment
72%
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 | £9,996 | £10,196 | £10,451 | £10,712 | £10,980 | £52,335 |
| Total Expenses | £10,933 | £10,999 | £11,067 | £11,137 | £11,206 | £55,342 |
| Profit Before Tax | £-937 | £-803 | £-616 | £-425 | £-227 | £-3,007 |
| Profit After Tax | £-937 | £-803 | £-616 | £-425 | £-227 | £-3,007 |
| Change In Property Value | £3,999 | £4,079 | £8,321 | £10,817 | £12,494 | £39,711 |
| Net Return | £3,062 | £3,276 | £7,705 | £10,392 | £12,268 | £36,704 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | 0% | -6% |
| Total Net Return (%) | 6% | 6% | 15% | 20% | 24% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change