Terraced IM2 5 beds 3 baths

95 Castlemona Avenue, Douglas IM2

Isle of Man, Isle of Man · IM2

Initial Investment

First Year

£69,750First Year

Profit From Rental Income

After 5 Years

£16,480

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£75,881

↗ 28%After 5 Years

Return On Investment

132%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,304	£14,590	£14,882	£15,254	£15,635	£74,665
Total Expenses	£10,779	£10,820	£10,859	£10,907	£10,956	£54,319
Profit Before Tax	£3,525	£3,770	£4,023	£4,347	£4,680	£20,346
Profit After Tax	£2,856	£3,054	£3,258	£3,521	£3,791	£16,480
Change In Property Value	£8,250	£14,163	£17,845	£18,915	£16,709	£75,881
Net Return	£11,106	£17,217	£21,103	£22,437	£20,499	£92,361
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	16%	25%	30%	32%	29%	132%

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