Semi Detached
IM6
2 beds
2 baths
2, Pennybridge Cottages, Kirk Michael IM6
Isle of Man, Isle of Man · IM6
View property listing
Initial Investment
£72,250First YearProfit From Rental Income
£14,994
↗ 21%After 5 Years
Change In Property Value
£78,641
↗ 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 | £14,256 | £14,541 | £14,832 | £15,203 | £15,583 | £74,415 |
| Total Expenses | £11,095 | £11,136 | £11,176 | £11,223 | £11,272 | £55,903 |
| Profit Before Tax | £3,161 | £3,405 | £3,656 | £3,979 | £4,311 | £18,511 |
| Profit After Tax | £2,560 | £2,758 | £2,961 | £3,223 | £3,492 | £14,994 |
| Change In Property Value | £8,550 | £14,678 | £18,494 | £19,603 | £17,316 | £78,641 |
| Net Return | £11,110 | £17,435 | £21,455 | £22,827 | £20,808 | £93,635 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 15% | 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