Flat
IM8
0 beds
0 baths
Units 22-25, St. Pauls Square, Ramsey IM8
Isle of Man, Isle of Man · IM8
View property listing
Initial Investment
£69,750First YearProfit From Rental Income
£-335
↗ 0%After 5 Years
Change In Property Value
£54,616
↗ 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 | £13,752 | £14,027 | £14,378 | £14,737 | £15,106 | £72,000 |
| Total Expenses | £14,286 | £14,359 | £14,437 | £14,517 | £14,597 | £72,196 |
| Profit Before Tax | £-534 | £-332 | £-60 | £220 | £509 | £-197 |
| Profit After Tax | £-534 | £-332 | £-60 | £178 | £412 | £-335 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £4,966 | £5,278 | £11,385 | £15,056 | £17,596 | £54,281 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 7% | 8% | 16% | 22% | 25% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change