Recent sale
40 BEDFORD ROAD
£410k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £456k for semi-detached houses in Manchester. 270 transactions in the last 12 months; median £293k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £485,321 | £143,321 | +£4,236 | +£33,557 | 17.1% |
| Year 2 | £516,527 | £174,527 | +£8,472 | +£68,999 | 35.1% |
| Year 3 | £549,740 | £207,740 | +£12,708 | +£106,448 | 54.2% |
| Year 4 | £585,088 | £243,088 | +£16,944 | +£146,032 | 74.3% |
| Year 5 | £622,709 | £280,709 | +£21,180 | +£187,889 | 95.6% |
Assumes 6.43% 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 (£196,520).
No forecast available.