Terraced IM1 0 beds 0 baths

11 Harris Terrace, Douglas IM1

Isle of Man, Isle of Man · IM1

Initial Investment

First Year

£138,500First Year

Profit From Rental Income

After 5 Years

£35,030

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£151,763

↗ 28%After 5 Years

Return On Investment

135%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,596	£29,168	£29,751	£30,495	£31,257	£149,268
Total Expenses	£21,056	£21,126	£21,194	£21,279	£21,366	£106,020
Profit Before Tax	£7,540	£8,042	£8,557	£9,216	£9,892	£43,247
Profit After Tax	£6,108	£6,514	£6,931	£7,465	£8,012	£35,030
Change In Property Value	£16,500	£28,325	£35,690	£37,831	£33,417	£151,763
Net Return	£22,608	£34,839	£42,621	£45,296	£41,429	£186,793
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	16%	25%	31%	33%	30%	135%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change