Recent sale
NADA LODGE ST MARYS HALL ROAD
£75k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £509k for semi-detached propertys in Manchester. 162 transactions in the last 12 months; median £185k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £527,070 | £145,320 | +£14,244 | +£32,314 | 14.8% |
| Year 2 | £545,780 | £164,030 | +£28,488 | +£65,268 | 29.8% |
| Year 3 | £565,156 | £183,406 | +£42,732 | +£98,888 | 45.2% |
| Year 4 | £585,219 | £203,469 | +£56,976 | +£133,195 | 60.9% |
| Year 5 | £605,994 | £224,244 | +£71,220 | +£168,214 | 76.9% |
Assumes 3.55% 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 (£218,780).
No forecast available.