Flat
IM8
1 bed
1 bath
8, St Pauls Mews, Ramsey IM8
Isle of Man, Isle of Man · IM8
View property listing
Initial Investment
£42,250First YearProfit From Rental Income
£-4,273
↘ -10%After 5 Years
Change In Property Value
£32,770
↗ 20%After 5 Years
Return On Investment
67%
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 | £8,256 | £8,421 | £8,632 | £8,847 | £9,069 | £43,225 |
| Total Expenses | £9,372 | £9,434 | £9,498 | £9,564 | £9,629 | £47,498 |
| Profit Before Tax | £-1,116 | £-1,013 | £-867 | £-717 | £-560 | £-4,273 |
| Profit After Tax | £-1,116 | £-1,013 | £-867 | £-717 | £-560 | £-4,273 |
| Change In Property Value | £3,300 | £3,366 | £6,867 | £8,927 | £10,310 | £32,770 |
| Net Return | £2,184 | £2,353 | £6,000 | £8,210 | £9,750 | £28,497 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 5% | 6% | 14% | 19% | 23% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change