Detached IM4 3 beds 2 baths

Poppy Cottage, Main Road, Laxey, Isle Of Man IM4

Isle of Man, Isle of Man · IM4

Initial Investment

First Year

£69,750First Year

Profit From Rental Income

After 5 Years

£7,238

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£54,616

↗ 20%After 5 Years

Return On Investment

89%

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	£14,028	£14,309	£14,666	£15,033	£15,409	£73,445
Total Expenses	£12,813	£12,853	£12,899	£12,947	£12,995	£64,508
Profit Before Tax	£1,215	£1,456	£1,767	£2,086	£2,413	£8,936
Profit After Tax	£984	£1,179	£1,431	£1,690	£1,955	£7,238
Change In Property Value	£5,500	£5,610	£11,444	£14,878	£17,184	£54,616
Net Return	£6,484	£6,789	£12,875	£16,567	£19,139	£61,854
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	9%	10%	18%	24%	27%	89%

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