Flat
IM9
2 beds
1 bath
Bridson Street, Port Erin IM9
Isle of Man, Isle of Man · IM9
View property listing
Initial Investment
£40,750First YearProfit From Rental Income
£5,701
↗ 14%After 5 Years
Change In Property Value
£31,578
↗ 20%After 5 Years
Return On Investment
91%
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 | £10,404 | £10,612 | £10,877 | £11,149 | £11,428 | £54,471 |
| Total Expenses | £9,349 | £9,416 | £9,485 | £9,556 | £9,627 | £47,432 |
| Profit Before Tax | £1,055 | £1,197 | £1,392 | £1,593 | £1,801 | £7,039 |
| Profit After Tax | £855 | £969 | £1,128 | £1,291 | £1,459 | £5,701 |
| Change In Property Value | £3,180 | £3,244 | £6,617 | £8,602 | £9,935 | £31,578 |
| Net Return | £4,035 | £4,213 | £7,745 | £9,893 | £11,395 | £37,279 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 10% | 10% | 19% | 24% | 28% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change