Recent sale
22 NORTHUMBERLAND ROAD
£242k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £316k 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 | £336,319 | £99,319 | +£2,508 | +£22,827 | 16.6% |
| Year 2 | £357,944 | £120,944 | +£5,016 | +£46,960 | 34.1% |
| Year 3 | £380,960 | £143,960 | +£7,524 | +£72,484 | 52.6% |
| Year 4 | £405,456 | £168,456 | +£10,032 | +£99,488 | 72.2% |
| Year 5 | £431,526 | £194,526 | +£12,540 | +£128,066 | 93.0% |
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 (£137,720).
No forecast available.