Detached
IM7
6 beds
2 baths
Ardonan Farm, Ardonan Lane, Ramsey, Isle Of Man IM7
Isle of Man, Isle of Man · IM7
View property listing
Initial Investment
£199,750First YearProfit From Rental Income
£52,200
↗ 26%After 5 Years
Change In Property Value
£157,890
↗ 20%After 5 Years
Return On Investment
105%
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 | £47,700 | £48,654 | £49,870 | £51,117 | £52,395 | £249,737 |
| Total Expenses | £36,812 | £36,919 | £37,051 | £37,187 | £37,325 | £185,293 |
| Profit Before Tax | £10,888 | £11,735 | £12,819 | £13,931 | £15,070 | £64,444 |
| Profit After Tax | £8,820 | £9,506 | £10,384 | £11,284 | £12,207 | £52,200 |
| Change In Property Value | £15,900 | £16,218 | £33,085 | £43,010 | £49,677 | £157,890 |
| Net Return | £24,720 | £25,724 | £43,468 | £54,294 | £61,883 | £210,089 |
| Return From Rental Income (%) | 4% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 12% | 13% | 22% | 27% | 31% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change