Terraced IM9 5 beds 2 baths

5, Bank Street, Castletown, Isle Of Man IM9

Isle of Man, Isle of Man · IM9

Initial Investment

First Year

£88,500First Year

Profit From Rental Income

After 5 Years

£33,522

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£69,511

↗ 20%After 5 Years

Return On Investment

116%

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	£24,072	£24,553	£25,167	£25,796	£26,441	£126,031
Total Expenses	£16,793	£16,853	£16,925	£16,999	£17,074	£84,645
Profit Before Tax	£7,279	£7,700	£8,242	£8,797	£9,367	£41,385
Profit After Tax	£5,896	£6,237	£6,676	£7,126	£7,587	£33,522
Change In Property Value	£7,000	£7,140	£14,566	£18,935	£21,870	£69,511
Net Return	£12,896	£13,377	£21,242	£26,061	£29,458	£103,033
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	15%	15%	24%	29%	33%	116%

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