Detached
IM2
2 beds
1 bath
111 Castle Mona Avenue, Douglas IM2
Isle of Man, Isle of Man · IM2
View property listing
Initial Investment
£49,750First YearProfit From Rental Income
£11,059
↗ 22%After 5 Years
Change In Property Value
£53,807
↗ 28%After 5 Years
Return On Investment
130%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,140 | £10,343 | £10,550 | £10,813 | £11,084 | £52,930 |
| Total Expenses | £7,788 | £7,821 | £7,852 | £7,889 | £7,926 | £39,276 |
| Profit Before Tax | £2,352 | £2,522 | £2,698 | £2,925 | £3,157 | £13,654 |
| Profit After Tax | £1,905 | £2,043 | £2,185 | £2,369 | £2,557 | £11,059 |
| Change In Property Value | £5,850 | £10,043 | £12,654 | £13,413 | £11,848 | £53,807 |
| Net Return | £7,755 | £12,085 | £14,839 | £15,782 | £14,405 | £64,866 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 16% | 24% | 30% | 32% | 29% | 130% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change