Detached
IM9
3 beds
1 bath
Main Road, Colby, Isle Of Man IM9
Isle of Man, Isle of Man · IM9
View property listing
Initial Investment
£125,750First YearProfit From Rental Income
£27,794
↗ 22%After 5 Years
Change In Property Value
£137,690
↗ 28%After 5 Years
Return On Investment
132%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,948 | £25,447 | £25,956 | £26,605 | £27,270 | £130,226 |
| Total Expenses | £19,050 | £19,113 | £19,174 | £19,249 | £19,326 | £95,912 |
| Profit Before Tax | £5,898 | £6,334 | £6,782 | £7,356 | £7,944 | £34,314 |
| Profit After Tax | £4,777 | £5,131 | £5,494 | £5,958 | £6,434 | £27,794 |
| Change In Property Value | £14,970 | £25,699 | £32,380 | £34,323 | £30,319 | £137,690 |
| Net Return | £19,747 | £30,829 | £37,874 | £40,281 | £36,753 | £165,484 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 16% | 25% | 30% | 32% | 29% | 132% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change