Terraced
IM2
2 beds
1 bath
19, Close Cowley, Douglas IM2
Isle of Man, Isle of Man · IM2
View property listing
Initial Investment
£67,250First YearProfit From Rental Income
£24,875
↗ 37%After 5 Years
Change In Property Value
£52,630
↗ 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 | £18,228 | £18,593 | £19,057 | £19,534 | £20,022 | £95,434 |
| Total Expenses | £12,837 | £12,885 | £12,942 | £13,000 | £13,060 | £64,724 |
| Profit Before Tax | £5,391 | £5,708 | £6,116 | £6,533 | £6,962 | £30,710 |
| Profit After Tax | £4,367 | £4,623 | £4,954 | £5,292 | £5,639 | £24,875 |
| Change In Property Value | £5,300 | £5,406 | £11,028 | £14,337 | £16,559 | £52,630 |
| Net Return | £9,667 | £10,029 | £15,982 | £19,629 | £22,198 | £77,505 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 14% | 15% | 24% | 29% | 33% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change