Semi Detached
IM8
3 beds
1 bath
12, The Sycamores, Ramsey IM8
Isle of Man, Isle of Man · IM8
View property listing
Initial Investment
£72,237First YearProfit From Rental Income
£14,955
↗ 21%After 5 Years
Change In Property Value
£78,627
↗ 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 | £14,244 | £14,529 | £14,819 | £15,190 | £15,570 | £74,352 |
| Total Expenses | £11,093 | £11,134 | £11,173 | £11,220 | £11,269 | £55,889 |
| Profit Before Tax | £3,151 | £3,395 | £3,646 | £3,969 | £4,301 | £18,463 |
| Profit After Tax | £2,553 | £2,750 | £2,954 | £3,215 | £3,483 | £14,955 |
| Change In Property Value | £8,549 | £14,675 | £18,490 | £19,600 | £17,313 | £78,627 |
| Net Return | £11,101 | £17,425 | £21,444 | £22,815 | £20,797 | £93,582 |
| 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