Detached IM7 6 beds 2 baths

Ardonan Farm, Ardonan Lane, Ramsey, Isle Of Man IM7

Isle of Man, Isle of Man · IM7

Initial Investment

First Year

£199,750First Year

Profit From Rental Income

After 5 Years

£45,572

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£219,366

↗ 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	£39,756	£40,551	£41,362	£42,396	£43,456	£207,522
Total Expenses	£30,055	£30,147	£30,238	£30,352	£30,469	£151,260
Profit Before Tax	£9,701	£10,404	£11,124	£12,044	£12,987	£56,261
Profit After Tax	£7,858	£8,428	£9,010	£9,756	£10,520	£45,572
Change In Property Value	£23,850	£40,943	£51,588	£54,683	£48,303	£219,366
Net Return	£31,708	£49,370	£60,598	£64,439	£58,823	£264,938
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	16%	25%	30%	32%	29%	133%

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