Recent sale
175 HYDE ROAD
£197k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £200k for mid terrace houses in Manchester. 434 transactions in the last 12 months; median £211k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £207,520 | £57,520 | +£2,952 | +£10,472 | 11.6% |
| Year 2 | £215,323 | £65,323 | +£5,904 | +£21,227 | 23.5% |
| Year 3 | £223,419 | £73,419 | +£8,856 | +£32,275 | 35.7% |
| Year 4 | £231,819 | £81,819 | +£11,808 | +£43,627 | 48.2% |
| Year 5 | £240,536 | £90,536 | +£14,760 | +£55,296 | 61.1% |
Assumes 3.76% 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 (£90,500).
No forecast available.