Terraced IM9 3 beds 1 bath

53 Malew Street, Castletown, Isle Of Man IM9

Isle of Man, Isle of Man · IM9

Initial Investment

First Year

£82,250First Year

Profit From Rental Income

After 5 Years

£17,362

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£89,678

↗ 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	£16,248	£16,573	£16,904	£17,327	£17,760	£84,813
Total Expenses	£12,582	£12,627	£12,670	£12,723	£12,777	£63,378
Profit Before Tax	£3,666	£3,946	£4,234	£4,604	£4,983	£21,435
Profit After Tax	£2,970	£3,196	£3,430	£3,729	£4,037	£17,362
Change In Property Value	£9,750	£16,738	£21,089	£22,355	£19,747	£89,678
Net Return	£12,720	£19,934	£24,519	£26,084	£23,783	£107,040
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	15%	24%	30%	32%	29%	130%

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