Detached
IM7
5 beds
5 baths
Dhoor School House, Andreas Road, The Dhoor, Lezayre IM7
Isle of Man, Isle of Man · IM7
View property listing
Initial Investment
£219,750First YearProfit From Rental Income
£50,353
↗ 23%After 5 Years
Change In Property Value
£241,441
↗ 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 | £43,752 | £44,627 | £45,520 | £46,658 | £47,824 | £228,380 |
| Total Expenses | £33,028 | £33,128 | £33,228 | £33,352 | £33,479 | £166,216 |
| Profit Before Tax | £10,724 | £11,499 | £12,292 | £13,305 | £14,345 | £62,164 |
| Profit After Tax | £8,686 | £9,314 | £9,956 | £10,777 | £11,619 | £50,353 |
| Change In Property Value | £26,250 | £45,063 | £56,779 | £60,185 | £53,164 | £241,441 |
| Net Return | £34,936 | £54,376 | £66,735 | £70,963 | £64,783 | £291,794 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 16% | 25% | 30% | 32% | 29% | 133% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change