Recent sale
132 DICKENSON ROAD
£170k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £514k for end terrace houses in Manchester. 266 transactions in the last 12 months; median £236k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £544,120 | £158,620 | +£13,476 | +£43,596 | 19.7% |
| Year 2 | £576,006 | £190,506 | +£26,952 | +£88,958 | 40.3% |
| Year 3 | £609,760 | £224,260 | +£40,428 | +£136,188 | 61.7% |
| Year 4 | £645,492 | £259,992 | +£53,904 | +£185,396 | 83.9% |
| Year 5 | £683,318 | £297,818 | +£67,380 | +£236,698 | 107.2% |
Assumes 5.86% 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 (£220,880).
No forecast available.