Terraced
IM5
2 beds
1 bath
17 Fuchsia Road, Reayrt Ny Keylley, Peel, Isle Of Man IM5
Isle of Man, Isle of Man · IM5
View property listing
Initial Investment
£71,000First YearProfit From Rental Income
£15,737
↗ 22%After 5 Years
Change In Property Value
£77,261
↗ 28%After 5 Years
Return On Investment
131%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,280 | £14,566 | £14,857 | £15,228 | £15,609 | £74,540 |
| Total Expenses | £10,937 | £10,978 | £11,017 | £11,065 | £11,114 | £55,111 |
| Profit Before Tax | £3,343 | £3,588 | £3,839 | £4,163 | £4,495 | £19,429 |
| Profit After Tax | £2,708 | £2,906 | £3,110 | £3,372 | £3,641 | £15,737 |
| Change In Property Value | £8,400 | £14,420 | £18,169 | £19,259 | £17,012 | £77,261 |
| Net Return | £11,108 | £17,326 | £21,279 | £22,632 | £20,654 | £92,998 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 16% | 24% | 30% | 32% | 29% | 131% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change