Recent sale
11 ELLESMERE STREET
£550k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £528k for terrace propertys in Manchester. 227 transactions in the last 12 months; median £205k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £493,574 | £97,574 | +£17,148 | -£17,278 | -7.6% |
| Year 2 | £461,393 | £65,393 | +£34,296 | -£32,311 | -14.2% |
| Year 3 | £431,311 | £35,311 | +£51,444 | -£45,245 | -20.0% |
| Year 4 | £403,189 | £7,189 | +£68,592 | -£56,219 | -24.8% |
| Year 5 | £376,901 | £-19,099 | +£85,740 | -£65,359 | -28.8% |
Assumes -6.52% 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 (£226,760).
No forecast available.