Terraced IM2 3 beds 2 baths

2 Park Cottage, Johnny Watterson Lane, Douglas IM2

Isle of Man, Isle of Man · IM2

Initial Investment

First Year

£89,750First Year

Profit From Rental Income

After 5 Years

£21,855

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£97,956

↗ 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	£18,456	£18,825	£19,202	£19,682	£20,174	£96,338
Total Expenses	£13,768	£13,817	£13,865	£13,924	£13,983	£69,357
Profit Before Tax	£4,688	£5,008	£5,337	£5,758	£6,190	£26,981
Profit After Tax	£3,798	£4,056	£4,323	£4,664	£5,014	£21,855
Change In Property Value	£10,650	£18,283	£23,036	£24,418	£21,569	£97,956
Net Return	£14,448	£22,339	£27,359	£29,082	£26,584	£119,811
Return From Rental Income (%)	4%	5%	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