Terraced
IM2
3 beds
3 baths
Albany Street, Braddan, Douglas, Isle Of Man IM2
Isle of Man, Isle of Man · IM2
View property listing
Initial Investment
£89,750First YearProfit From Rental Income
£11,284
↗ 13%After 5 Years
Change In Property Value
£70,504
↗ 20%After 5 Years
Return On Investment
91%
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 | £18,456 | £18,825 | £19,296 | £19,778 | £20,273 | £96,628 |
| Total Expenses | £16,430 | £16,479 | £16,536 | £16,596 | £16,656 | £82,697 |
| Profit Before Tax | £2,026 | £2,346 | £2,759 | £3,182 | £3,617 | £13,931 |
| Profit After Tax | £1,641 | £1,901 | £2,235 | £2,578 | £2,930 | £11,284 |
| Change In Property Value | £7,100 | £7,242 | £14,774 | £19,206 | £22,183 | £70,504 |
| Net Return | £8,741 | £9,143 | £17,009 | £21,784 | £25,112 | £81,788 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 10% | 19% | 24% | 28% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change