Terraced
IM3
3 beds
2 baths
11 Royal Drive, Onchan IM3
Isle of Man, Isle of Man · IM3
View property listing
Initial Investment
£70,987First YearProfit From Rental Income
£26,366
↗ 37%After 5 Years
Change In Property Value
£55,599
↗ 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 | £19,248 | £19,633 | £20,124 | £20,627 | £21,143 | £100,774 |
| Total Expenses | £13,532 | £13,582 | £13,642 | £13,703 | £13,765 | £68,223 |
| Profit Before Tax | £5,716 | £6,051 | £6,482 | £6,924 | £7,377 | £32,551 |
| Profit After Tax | £4,630 | £4,901 | £5,251 | £5,608 | £5,976 | £26,366 |
| Change In Property Value | £5,599 | £5,711 | £11,650 | £15,146 | £17,493 | £55,599 |
| Net Return | £10,229 | £10,612 | £16,901 | £20,754 | £23,469 | £81,965 |
| Return From Rental Income (%) | 7% | 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