Flat IM2 2 beds 1 bath

Apartment 1, Lansdowne, Queens Promenade, Douglas IM2

Isle of Man, Isle of Man · IM2

Initial Investment

First Year

£58,487First Year

Profit From Rental Income

After 5 Years

£109

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£45,669

↗ 20%After 5 Years

Return On Investment

78%

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	£11,952	£12,191	£12,496	£12,808	£13,128	£62,575
Total Expenses	£12,318	£12,388	£12,462	£12,537	£12,612	£62,317
Profit Before Tax	£-366	£-197	£34	£271	£517	£258
Profit After Tax	£-366	£-197	£34	£220	£419	£109
Change In Property Value	£4,599	£4,691	£9,570	£12,440	£14,369	£45,669
Net Return	£4,233	£4,494	£9,604	£12,660	£14,787	£45,777
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	7%	8%	16%	22%	25%	78%

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