Recent sale
137 MANCHESTER ROAD
£275k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £279k for mid terrace houses in Manchester. 434 transactions in the last 12 months; median £225k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £291,722 | £82,472 | +£5,292 | +£18,014 | 14.7% |
| Year 2 | £305,025 | £95,775 | +£10,584 | +£36,609 | 30.0% |
| Year 3 | £318,934 | £109,684 | +£15,876 | +£55,810 | 45.7% |
| Year 4 | £333,477 | £124,227 | +£21,168 | +£75,645 | 61.9% |
| Year 5 | £348,684 | £139,434 | +£26,460 | +£96,144 | 78.7% |
Assumes 4.56% 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 (£122,180).
No forecast available.