Terraced IM2 5 beds 3 baths

95 Castlemona Avenue, Douglas IM2

Isle of Man, Isle of Man · IM2

Initial Investment

First Year

£69,750First Year

Profit From Rental Income

After 5 Years

£25,879

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£54,616

↗ 20%After 5 Years

Return On Investment

115%

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	£18,912	£19,290	£19,772	£20,267	£20,773	£99,015
Total Expenses	£13,302	£13,351	£13,410	£13,471	£13,532	£67,065
Profit Before Tax	£5,610	£5,939	£6,362	£6,796	£7,242	£31,950
Profit After Tax	£4,544	£4,811	£5,154	£5,505	£5,866	£25,879
Change In Property Value	£5,500	£5,610	£11,444	£14,878	£17,184	£54,616
Net Return	£10,044	£10,421	£16,598	£20,383	£23,049	£80,495
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	14%	15%	24%	29%	33%	115%

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