Detached IM2 2 beds 1 bath

Hillberry Close, Douglas, Isle Of Man IM2

Isle of Man, Isle of Man · IM2

Initial Investment

First Year

£79,750First Year

Profit From Rental Income

After 5 Years

£19,406

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£62,560

↗ 20%After 5 Years

Return On Investment

103%

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	£18,900	£19,278	£19,760	£20,254	£20,760	£98,952
Total Expenses	£14,888	£14,937	£14,996	£15,056	£15,118	£74,994
Profit Before Tax	£4,012	£4,341	£4,764	£5,198	£5,643	£23,958
Profit After Tax	£3,250	£3,516	£3,859	£4,210	£4,571	£19,406
Change In Property Value	£6,300	£6,426	£13,109	£17,042	£19,683	£62,560
Net Return	£9,550	£9,942	£16,968	£21,252	£24,254	£81,966
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	12%	21%	27%	30%	103%

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