Terraced
IM9
5 beds
2 baths
5, Bank Street, Castletown, Isle Of Man IM9
Isle of Man, Isle of Man · IM9
View property listing
Initial Investment
£88,500First YearProfit From Rental Income
£18,853
↗ 21%After 5 Years
Change In Property Value
£96,576
↗ 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 | £17,496 | £17,846 | £18,203 | £18,658 | £19,124 | £91,327 |
| Total Expenses | £13,511 | £13,558 | £13,604 | £13,660 | £13,718 | £68,051 |
| Profit Before Tax | £3,985 | £4,288 | £4,599 | £4,998 | £5,407 | £23,276 |
| Profit After Tax | £3,228 | £3,473 | £3,725 | £4,048 | £4,380 | £18,853 |
| Change In Property Value | £10,500 | £18,025 | £22,712 | £24,074 | £21,266 | £96,576 |
| Net Return | £13,728 | £21,498 | £26,436 | £28,122 | £25,645 | £115,430 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 16% | 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