Terraced IM2 2 beds 1 bath

13, Fenella Court, Douglas IM2

Isle of Man, Isle of Man · IM2

Initial Investment

First Year

£70,987First Year

Profit From Rental Income

After 5 Years

£8,458

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£55,599

↗ 20%After 5 Years

Return On Investment

90%

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	£14,556	£14,847	£15,218	£15,599	£15,989	£76,209
Total Expenses	£13,063	£13,103	£13,151	£13,200	£13,250	£65,767
Profit Before Tax	£1,493	£1,744	£2,067	£2,399	£2,739	£10,442
Profit After Tax	£1,210	£1,413	£1,674	£1,943	£2,219	£8,458
Change In Property Value	£5,599	£5,711	£11,650	£15,146	£17,493	£55,599
Net Return	£6,809	£7,124	£13,325	£17,088	£19,712	£64,057
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	19%	24%	28%	90%

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