Terraced IM2 3 beds 2 baths

3, Tromode Park Cottages, Douglas IM2

Isle of Man, Isle of Man · IM2

Initial Investment

First Year

£82,250First Year

Profit From Rental Income

After 5 Years

£19,828

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£89,678

↗ 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	£16,896	£17,234	£17,579	£18,018	£18,469	£88,195
Total Expenses	£12,646	£12,693	£12,737	£12,792	£12,848	£63,716
Profit Before Tax	£4,250	£4,541	£4,841	£5,226	£5,621	£24,479
Profit After Tax	£3,442	£3,678	£3,921	£4,233	£4,553	£19,828
Change In Property Value	£9,750	£16,738	£21,089	£22,355	£19,747	£89,678
Net Return	£13,192	£20,416	£25,011	£26,588	£24,300	£109,506
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