Recent sale
165 BENT LANES
£500k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £347k for semi-detached houses in Manchester. 387 transactions in the last 12 months; median £345k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £360,776 | £100,526 | +£12 | +£13,788 | 9.1% |
| Year 2 | £375,099 | £114,849 | +£24 | +£28,123 | 18.7% |
| Year 3 | £389,990 | £129,740 | +£36 | +£43,026 | 28.5% |
| Year 4 | £405,473 | £145,223 | +£48 | +£58,521 | 38.8% |
| Year 5 | £421,570 | £161,320 | +£60 | +£74,630 | 49.5% |
Assumes 3.97% 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 (£150,740).
No forecast available.