Detached IM2 2 beds 1 bath

Hillberry Close, Douglas, Isle Of Man IM2

Isle of Man, Isle of Man · IM2

Initial Investment

First Year

£79,750First Year

Profit From Rental Income

After 5 Years

£19,167

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£86,919

↗ 28%After 5 Years

Return On Investment

133%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,380	£16,708	£17,042	£17,468	£17,904	£85,502
Total Expenses	£12,273	£12,318	£12,362	£12,415	£12,469	£61,838
Profit Before Tax	£4,107	£4,389	£4,680	£5,053	£5,435	£23,664
Profit After Tax	£3,327	£3,555	£3,791	£4,093	£4,402	£19,167
Change In Property Value	£9,450	£16,223	£20,440	£21,667	£19,139	£86,919
Net Return	£12,777	£19,778	£24,231	£25,759	£23,541	£106,086
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	16%	25%	30%	32%	30%	133%

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