Flat IM2 3 beds 2 baths

Falcon Cliff Court, Douglas, Isle Of Man IM2

Isle of Man, Isle of Man · IM2

Initial Investment

First Year

£56,000First Year

Profit From Rental Income

After 5 Years

£-308

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£43,693

↗ 20%After 5 Years

Return On Investment

77%

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	£11,436	£11,665	£11,956	£12,255	£12,562	£59,874
Total Expenses	£11,872	£11,941	£12,013	£12,087	£12,160	£60,073
Profit Before Tax	£-436	£-276	£-57	£168	£401	£-199
Profit After Tax	£-436	£-276	£-57	£136	£325	£-308
Change In Property Value	£4,400	£4,488	£9,156	£11,902	£13,747	£43,693
Net Return	£3,964	£4,212	£9,099	£12,039	£14,072	£43,385
Return From Rental Income (%)	-1%	0%	0%	0%	1%	-1%
Total Net Return (%)	7%	8%	16%	21%	25%	77%

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