Detached
IM7
2 beds
2 baths
Glen Mona Cottage, Main Road, Ramsey, Isle Of Man IM7
Isle of Man, Isle of Man · IM7
View property listing
Initial Investment
£112,250First YearProfit From Rental Income
£28,288
↗ 25%After 5 Years
Change In Property Value
£88,378
↗ 20%After 5 Years
Return On Investment
104%
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 | £26,700 | £27,234 | £27,915 | £28,613 | £29,328 | £139,790 |
| Total Expenses | £20,825 | £20,890 | £20,969 | £21,050 | £21,132 | £104,867 |
| Profit Before Tax | £5,875 | £6,344 | £6,946 | £7,563 | £8,196 | £34,923 |
| Profit After Tax | £4,758 | £5,138 | £5,626 | £6,126 | £6,639 | £28,288 |
| Change In Property Value | £8,900 | £9,078 | £18,519 | £24,075 | £27,806 | £88,378 |
| Net Return | £13,658 | £14,216 | £24,145 | £30,201 | £34,445 | £116,666 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 13% | 22% | 27% | 31% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change