Recent sale
1 CRITERION STREET
£188k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £212k for mid terrace houses in Stockport. 315 transactions in the last 12 months; median £220k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £223,215 | £64,215 | +£2,940 | +£14,155 | 14.9% |
| Year 2 | £235,023 | £76,023 | +£5,880 | +£28,903 | 30.4% |
| Year 3 | £247,456 | £88,456 | +£8,820 | +£44,276 | 46.5% |
| Year 4 | £260,546 | £101,546 | +£11,760 | +£60,306 | 63.4% |
| Year 5 | £274,329 | £115,329 | +£14,700 | +£77,029 | 80.9% |
Assumes 5.29% 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 (£95,180).
No forecast available.