Terraced IM2 6 beds 6 baths

Castlemona Avenue, Douglas IM2

Isle of Man, Isle of Man · IM2

Initial Investment

First Year

£74,750First Year

Profit From Rental Income

After 5 Years

£17,801

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£81,400

↗ 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	£15,336	£15,643	£15,956	£16,354	£16,763	£80,052
Total Expenses	£11,525	£11,568	£11,610	£11,660	£11,712	£58,076
Profit Before Tax	£3,811	£4,074	£4,346	£4,694	£5,051	£21,976
Profit After Tax	£3,087	£3,300	£3,520	£3,802	£4,092	£17,801
Change In Property Value	£8,850	£15,193	£19,143	£20,291	£17,924	£81,400
Net Return	£11,937	£18,493	£22,663	£24,093	£22,016	£99,201
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	16%	25%	30%	32%	29%	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