Terraced
IM9
3 beds
1 bath
Milner Terrace, Isle Of Man, 1 IM9
Isle of Man, Isle of Man · IM9
View property listing
Initial Investment
£65,750First YearProfit From Rental Income
£24,236
↗ 37%After 5 Years
Change In Property Value
£51,438
↗ 20%After 5 Years
Return On Investment
115%
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 | £17,808 | £18,164 | £18,618 | £19,084 | £19,561 | £93,235 |
| Total Expenses | £12,557 | £12,604 | £12,660 | £12,717 | £12,776 | £63,313 |
| Profit Before Tax | £5,251 | £5,560 | £5,958 | £6,366 | £6,785 | £29,922 |
| Profit After Tax | £4,254 | £4,504 | £4,826 | £5,157 | £5,496 | £24,236 |
| Change In Property Value | £5,180 | £5,284 | £10,779 | £14,012 | £16,184 | £51,438 |
| Net Return | £9,434 | £9,788 | £15,605 | £19,169 | £21,680 | £75,675 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 14% | 15% | 24% | 29% | 33% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change