Estimate of £105k for flat/maisonettes in Stockport. 315 transactions in the last 12 months; median £220k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £110,555 | £31,805 | +£1,320 | +£6,875 | 12.8% |
| Year 2 | £116,403 | £37,653 | +£2,640 | +£14,043 | 26.1% |
| Year 3 | £122,561 | £43,811 | +£3,960 | +£21,521 | 40.0% |
| Year 4 | £129,044 | £50,294 | +£5,280 | +£29,324 | 54.5% |
| Year 5 | £135,870 | £57,120 | +£6,600 | +£37,470 | 69.6% |
Assumes 5.29% 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 (£53,850).
No forecast available.