Recent sale
6 BEDFORD AVENUE
£334k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £319k for mid terrace houses in Manchester. 270 transactions in the last 12 months; median £293k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £339,512 | £100,262 | +£6,156 | +£26,668 | 19.2% |
| Year 2 | £361,342 | £122,092 | +£12,312 | +£54,654 | 39.3% |
| Year 3 | £384,577 | £145,327 | +£18,468 | +£84,045 | 60.5% |
| Year 4 | £409,305 | £170,055 | +£24,624 | +£114,929 | 82.7% |
| Year 5 | £435,623 | £196,373 | +£30,780 | +£147,403 | 106.1% |
Assumes 6.43% pa capital growth (API forecast), 3.0% rental growth, 5.25% IO mortgage held for 5 years, light refurb completed year 0. ROI is on total cash invested (£138,980).
No forecast available.