Detached IM9 3 beds 1 bath

Main Road, Colby, Isle Of Man IM9

Isle of Man, Isle of Man · IM9

Initial Investment

First Year

£125,750First Year

Profit From Rental Income

After 5 Years

£12,924

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£99,103

↗ 20%After 5 Years

Return On Investment

89%

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	£24,948	£25,447	£26,083	£26,735	£27,404	£130,617
Total Expenses	£22,793	£22,854	£22,928	£23,005	£23,082	£114,662
Profit Before Tax	£2,155	£2,593	£3,155	£3,731	£4,322	£15,955
Profit After Tax	£1,746	£2,100	£2,555	£3,022	£3,500	£12,924
Change In Property Value	£9,980	£10,180	£20,766	£26,996	£31,181	£99,103
Net Return	£11,726	£12,280	£23,322	£30,018	£34,681	£112,027
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	9%	10%	19%	24%	28%	89%

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