Recent sale
5 SIBSON ROAD
£500k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £568k for semi-detached propertys in Chorlton. 301 transactions in the last 12 months; median £413k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £595,264 | £169,264 | +£744 | +£28,008 | 11.5% |
| Year 2 | £623,837 | £197,837 | +£1,488 | +£57,325 | 23.5% |
| Year 3 | £653,781 | £227,781 | +£2,232 | +£88,013 | 36.1% |
| Year 4 | £685,162 | £259,162 | +£2,976 | +£120,138 | 49.3% |
| Year 5 | £718,050 | £292,050 | +£3,720 | +£153,770 | 63.1% |
Assumes 4.80% 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 (£243,560).
No forecast available.