Flat IM5 2 beds 1 bath

Apartment 7, Athol House, Peel IM5

Isle of Man, Isle of Man · IM5

Initial Investment

First Year

£50,987First Year

Profit From Rental Income

After 5 Years

£-2,046

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£39,711

↗ 20%After 5 Years

Return On Investment

74%

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	£10,200	£10,404	£10,664	£10,931	£11,204	£53,403
Total Expenses	£10,953	£11,019	£11,088	£11,159	£11,229	£55,449
Profit Before Tax	£-753	£-615	£-424	£-228	£-25	£-2,046
Profit After Tax	£-753	£-615	£-424	£-228	£-25	£-2,046
Change In Property Value	£3,999	£4,079	£8,321	£10,817	£12,494	£39,711
Net Return	£3,246	£3,464	£7,897	£10,589	£12,469	£37,665
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
Total Net Return (%)	6%	7%	15%	21%	24%	74%

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