Terraced IM2 2 beds 1 bath

23 Oakhill Close, Douglas IM2

Isle of Man, Isle of Man · IM2

Initial Investment

First Year

£69,750First Year

Profit From Rental Income

After 5 Years

£8,292

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£54,616

↗ 20%After 5 Years

Return On Investment

90%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,304	£14,590	£14,955	£15,329	£15,712	£74,890
Total Expenses	£12,841	£12,881	£12,928	£12,977	£13,026	£64,653
Profit Before Tax	£1,463	£1,709	£2,026	£2,352	£2,686	£10,237
Profit After Tax	£1,185	£1,384	£1,641	£1,905	£2,176	£8,292
Change In Property Value	£5,500	£5,610	£11,444	£14,878	£17,184	£54,616
Net Return	£6,685	£6,994	£13,086	£16,783	£19,360	£62,908
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	19%	24%	28%	90%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change