Terraced IM9 3 beds 1 bath

Milner Terrace, Isle Of Man, 1 IM9

Isle of Man, Isle of Man · IM9

Initial Investment

First Year

£68,250First Year

Profit From Rental Income

After 5 Years

£14,020

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£74,226

↗ 28%After 5 Years

Return On Investment

129%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,452	£13,721	£13,995	£14,345	£14,704	£70,218
Total Expenses	£10,500	£10,540	£10,577	£10,623	£10,669	£52,909
Profit Before Tax	£2,952	£3,181	£3,418	£3,723	£4,035	£17,308
Profit After Tax	£2,391	£2,577	£2,769	£3,015	£3,268	£14,020
Change In Property Value	£8,070	£13,854	£17,455	£18,503	£16,344	£74,226
Net Return	£10,461	£16,430	£20,224	£21,518	£19,612	£88,245
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	15%	24%	30%	32%	29%	129%

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