Flat
IM8
1 bed
1 bath
Stanley Mount East, Ramsey IM8
Isle of Man, Isle of Man · IM8
View property listing
Initial Investment
£33,487First YearProfit From Rental Income
£3,133
↗ 9%After 5 Years
Change In Property Value
£25,808
↗ 20%After 5 Years
Return On Investment
86%
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 | £8,508 | £8,678 | £8,895 | £9,117 | £9,345 | £44,544 |
| Total Expenses | £8,007 | £8,070 | £8,134 | £8,200 | £8,266 | £40,677 |
| Profit Before Tax | £501 | £609 | £761 | £917 | £1,080 | £3,868 |
| Profit After Tax | £406 | £493 | £616 | £743 | £875 | £3,133 |
| Change In Property Value | £2,599 | £2,651 | £5,408 | £7,030 | £8,120 | £25,808 |
| Net Return | £3,005 | £3,144 | £6,024 | £7,773 | £8,995 | £28,941 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 9% | 9% | 18% | 23% | 27% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change