Semi Detached IM6 2 beds 2 baths

2, Pennybridge Cottages, Kirk Michael IM6

Isle of Man, Isle of Man · IM6

Initial Investment

First Year

£72,250First Year

Profit From Rental Income

After 5 Years

£6,502

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£56,602

↗ 20%After 5 Years

Return On Investment

87%

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	£14,256	£14,541	£14,905	£15,277	£15,659	£74,638
Total Expenses	£13,233	£13,273	£13,320	£13,368	£13,417	£66,612
Profit Before Tax	£1,023	£1,268	£1,585	£1,909	£2,242	£8,027
Profit After Tax	£829	£1,027	£1,284	£1,546	£1,816	£6,502
Change In Property Value	£5,700	£5,814	£11,861	£15,419	£17,809	£56,602
Net Return	£6,529	£6,841	£13,144	£16,965	£19,625	£63,104
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	9%	9%	18%	23%	27%	87%

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