Flat IM8 2 beds 1 bath

10 Ascog Hall Stanley Mount East, Ramsey, Isle Of Man IM8

Isle of Man, Isle of Man · IM8

Initial Investment

First Year

£44,750First Year

Profit From Rental Income

After 5 Years

£7,161

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£34,756

↗ 20%After 5 Years

Return On Investment

94%

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	£11,460	£11,689	£11,981	£12,281	£12,588	£60,000
Total Expenses	£10,089	£10,158	£10,230	£10,304	£10,377	£51,159
Profit Before Tax	£1,371	£1,531	£1,751	£1,977	£2,211	£8,841
Profit After Tax	£1,110	£1,240	£1,418	£1,601	£1,791	£7,161
Change In Property Value	£3,500	£3,570	£7,283	£9,468	£10,935	£34,756
Net Return	£4,610	£4,810	£8,701	£11,069	£12,726	£41,917
Return From Rental Income (%)	2%	3%	3%	4%	4%	16%
Total Net Return (%)	10%	11%	19%	25%	28%	94%

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