Flat IM8 0 beds 0 baths

Units 22-25, St. Pauls Square, Ramsey IM8

Isle of Man, Isle of Man · IM8

Initial Investment

First Year

£69,750First Year

Profit From Rental Income

After 5 Years

£16,054

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£54,616

↗ 20%After 5 Years

Return On Investment

101%

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	£18,000	£18,360	£18,819	£19,289	£19,772	£94,240
Total Expenses	£14,711	£14,793	£14,881	£14,972	£15,063	£74,420
Profit Before Tax	£3,289	£3,567	£3,938	£4,317	£4,708	£19,820
Profit After Tax	£2,664	£2,890	£3,189	£3,497	£3,814	£16,054
Change In Property Value	£5,500	£5,610	£11,444	£14,878	£17,184	£54,616
Net Return	£8,164	£8,500	£14,634	£18,375	£20,998	£70,670
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	12%	21%	26%	30%	101%

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