Recent sale
5 MOORSLEY DRIVE
£200k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £307k for semi-detached propertys in Manchester. 253 transactions in the last 12 months; median £182k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £329,657 | £99,407 | +£7,788 | +£30,445 | 22.7% |
| Year 2 | £353,985 | £123,735 | +£15,576 | +£62,561 | 46.7% |
| Year 3 | £380,109 | £149,859 | +£23,364 | +£96,473 | 72.0% |
| Year 4 | £408,161 | £177,911 | +£31,152 | +£132,313 | 98.8% |
| Year 5 | £438,284 | £208,034 | +£38,940 | +£170,224 | 127.1% |
Assumes 7.38% 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 (£133,940).
No forecast available.