Terraced
IM1
5 beds
2 baths
Albion Terrace, Douglas IM1
Isle of Man, Isle of Man · IM1
View property listing
Initial Investment
£99,750First YearProfit From Rental Income
£24,588
↗ 25%After 5 Years
Change In Property Value
£108,993
↗ 28%After 5 Years
Return On Investment
134%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,544 | £20,955 | £21,374 | £21,908 | £22,456 | £107,237 |
| Total Expenses | £15,264 | £15,317 | £15,369 | £15,433 | £15,499 | £76,882 |
| Profit Before Tax | £5,280 | £5,638 | £6,005 | £6,475 | £6,957 | £30,356 |
| Profit After Tax | £4,277 | £4,567 | £4,864 | £5,245 | £5,636 | £24,588 |
| Change In Property Value | £11,850 | £20,343 | £25,632 | £27,169 | £24,000 | £108,993 |
| Net Return | £16,127 | £24,909 | £30,495 | £32,414 | £29,635 | £133,581 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 16% | 25% | 31% | 32% | 30% | 134% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change