Semi Detached IM6 1 bed 1 bath

1, Pennybridge Cottages, Kirk Michael IM6

Isle of Man, Isle of Man · IM6

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£10,475

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£57,946

↗ 28%After 5 Years

Return On Investment

128%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,500	£10,710	£10,924	£11,197	£11,477	£54,809
Total Expenses	£8,307	£8,340	£8,372	£8,410	£8,448	£41,877
Profit Before Tax	£2,193	£2,370	£2,552	£2,788	£3,029	£12,932
Profit After Tax	£1,777	£1,919	£2,067	£2,258	£2,453	£10,475
Change In Property Value	£6,300	£10,815	£13,627	£14,445	£12,759	£57,946
Net Return	£8,077	£12,734	£15,694	£16,702	£15,213	£68,420
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	15%	24%	29%	31%	28%	128%

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