Flat IM8 5 beds 3 baths

2 Maycroft, Mayhill, Ramsey, Isle Of Man IM8

Isle of Man, Isle of Man · IM8

Initial Investment

First Year

£92,250First Year

Profit From Rental Income

After 5 Years

£24,081

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£72,490

↗ 20%After 5 Years

Return On Investment

105%

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	£23,892	£24,370	£24,979	£25,604	£26,244	£125,088
Total Expenses	£18,871	£18,964	£19,068	£19,175	£19,281	£95,359
Profit Before Tax	£5,021	£5,405	£5,911	£6,429	£6,962	£29,729
Profit After Tax	£4,067	£4,378	£4,788	£5,207	£5,640	£24,081
Change In Property Value	£7,300	£7,446	£15,190	£19,747	£22,808	£72,490
Net Return	£11,367	£11,824	£19,978	£24,954	£28,447	£96,571
Return From Rental Income (%)	4%	5%	5%	6%	6%	26%
Total Net Return (%)	12%	13%	22%	27%	31%	105%

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