Terraced
IM2
5 beds
1 bath
Derby Road, Isle Of Man, 3 IM2
Isle of Man, Isle of Man · IM2
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£33,408
↗ 38%After 5 Years
Change In Property Value
£69,313
↗ 20%After 5 Years
Return On Investment
116%
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 | £24,000 | £24,480 | £25,092 | £25,719 | £26,362 | £125,654 |
| Total Expenses | £16,747 | £16,806 | £16,878 | £16,952 | £17,027 | £84,409 |
| Profit Before Tax | £7,253 | £7,674 | £8,214 | £8,768 | £9,336 | £41,245 |
| Profit After Tax | £5,875 | £6,216 | £6,653 | £7,102 | £7,562 | £33,408 |
| Change In Property Value | £6,980 | £7,120 | £14,524 | £18,881 | £21,808 | £69,313 |
| Net Return | £12,855 | £13,335 | £21,177 | £25,983 | £29,370 | £102,721 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 38% |
| Total Net Return (%) | 15% | 15% | 24% | 29% | 33% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change