Semi Detached IM8 3 beds 1 bath

12, The Sycamores, Ramsey IM8

Isle of Man, Isle of Man · IM8

Initial Investment

First Year

£72,237First Year

Profit From Rental Income

After 5 Years

£6,464

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£56,592

↗ 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	£14,244	£14,529	£14,892	£15,264	£15,646	£74,575
Total Expenses	£13,230	£13,270	£13,317	£13,365	£13,414	£66,595
Profit Before Tax	£1,014	£1,259	£1,575	£1,899	£2,232	£7,980
Profit After Tax	£822	£1,020	£1,276	£1,538	£1,808	£6,464
Change In Property Value	£5,699	£5,813	£11,858	£15,416	£17,806	£56,592
Net Return	£6,521	£6,833	£13,134	£16,955	£19,614	£63,056
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