Recent sale
CHAPEL COURT MARKET STREET
£115k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £232k for detached bungalows in Mossley. 148 transactions in the last 12 months; median £200k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £240,955 | £66,955 | -£4,452 | +£4,503 | 4.4% |
| Year 2 | £250,256 | £76,256 | -£8,904 | +£9,352 | 9.1% |
| Year 3 | £259,916 | £85,916 | -£13,356 | +£14,560 | 14.1% |
| Year 4 | £269,949 | £95,949 | -£17,808 | +£20,141 | 19.6% |
| Year 5 | £280,369 | £106,369 | -£22,260 | +£26,109 | 25.4% |
Assumes 3.86% 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 (£102,980).
No forecast available.