Semi Detached
IM6
1 bed
1 bath
1, Pennybridge Cottages, Kirk Michael IM6
Isle of Man, Isle of Man · IM6
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£4,217
↗ 8%After 5 Years
Change In Property Value
£41,707
↗ 20%After 5 Years
Return On Investment
86%
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 | £10,500 | £10,710 | £10,978 | £11,252 | £11,533 | £54,973 |
| Total Expenses | £9,882 | £9,914 | £9,952 | £9,990 | £10,029 | £49,767 |
| Profit Before Tax | £618 | £796 | £1,026 | £1,262 | £1,505 | £5,207 |
| Profit After Tax | £501 | £645 | £831 | £1,022 | £1,219 | £4,217 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £13,122 | £41,707 |
| Net Return | £4,701 | £4,929 | £9,570 | £12,383 | £14,341 | £45,924 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 18% | 23% | 27% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change