Terraced IM2 5 beds 1 bath

Derby Road, Isle Of Man, 3 IM2

Isle of Man, Isle of Man · IM2

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£21,449

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£96,300

↗ 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	£18,144	£18,507	£18,877	£19,349	£19,833	£94,710
Total Expenses	£13,543	£13,592	£13,640	£13,697	£13,756	£68,229
Profit Before Tax	£4,601	£4,915	£5,237	£5,652	£6,076	£26,481
Profit After Tax	£3,726	£3,981	£4,242	£4,578	£4,922	£21,449
Change In Property Value	£10,470	£17,974	£22,647	£24,005	£21,205	£96,300
Net Return	£14,196	£21,954	£26,889	£28,583	£26,127	£117,750
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