Semi Detached
IM7
2 beds
1 bath
Cottage 2, Ballachrink Farm House, Jurby East IM7
Isle of Man, Isle of Man · IM7
View property listing
Initial Investment
£69,737First YearProfit From Rental Income
£14,386
↗ 21%After 5 Years
Change In Property Value
£75,868
↗ 28%After 5 Years
Return On Investment
129%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,752 | £14,027 | £14,308 | £14,665 | £15,032 | £71,784 |
| Total Expenses | £10,722 | £10,762 | £10,800 | £10,846 | £10,894 | £54,023 |
| Profit Before Tax | £3,030 | £3,265 | £3,508 | £3,819 | £4,138 | £17,761 |
| Profit After Tax | £2,455 | £2,645 | £2,841 | £3,093 | £3,352 | £14,386 |
| Change In Property Value | £8,249 | £14,160 | £17,842 | £18,912 | £16,706 | £75,868 |
| Net Return | £10,703 | £16,805 | £20,683 | £22,005 | £20,058 | £90,254 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 15% | 24% | 30% | 32% | 29% | 129% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change