Semi Detached IM4 2 beds 1 bath

22, Sprucewood View, Foxdale IM4

Isle of Man, Isle of Man · IM4

Initial Investment

First Year

£73,487First Year

Profit From Rental Income

After 5 Years

£17,706

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£57,585

↗ 20%After 5 Years

Return On Investment

102%

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	£17,400	£17,748	£18,192	£18,646	£19,113	£91,099
Total Expenses	£13,744	£13,790	£13,845	£13,902	£13,959	£69,240
Profit Before Tax	£3,656	£3,958	£4,347	£4,745	£5,154	£21,859
Profit After Tax	£2,962	£3,206	£3,521	£3,843	£4,175	£17,706
Change In Property Value	£5,799	£5,915	£12,067	£15,687	£18,118	£57,585
Net Return	£8,761	£9,121	£15,587	£19,530	£22,292	£75,291
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	12%	21%	27%	30%	102%

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