Flat
IM8
1 bed
1 bath
Flat 4, Ventnor, Ramsey IM8
Isle of Man, Isle of Man · IM8
View property listing
Initial Investment
£35,987First YearProfit From Rental Income
£-5,241
↘ -15%After 5 Years
Change In Property Value
£27,795
↗ 20%After 5 Years
Return On Investment
63%
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 | £6,996 | £7,136 | £7,314 | £7,497 | £7,685 | £36,628 |
| Total Expenses | £8,252 | £8,312 | £8,373 | £8,435 | £8,496 | £41,869 |
| Profit Before Tax | £-1,256 | £-1,176 | £-1,059 | £-938 | £-812 | £-5,241 |
| Profit After Tax | £-1,256 | £-1,176 | £-1,059 | £-938 | £-812 | £-5,241 |
| Change In Property Value | £2,799 | £2,855 | £5,824 | £7,571 | £8,745 | £27,795 |
| Net Return | £1,543 | £1,679 | £4,766 | £6,634 | £7,933 | £22,554 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | 4% | 5% | 13% | 18% | 22% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change