Recent sale
15 BETSHAM STREET
£104k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £132k for purpose built flats in Manchester. 227 transactions in the last 12 months; median £205k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £123,394 | £24,394 | +£3,348 | -£5,258 | -8.2% |
| Year 2 | £115,348 | £16,348 | +£6,696 | -£9,956 | -15.6% |
| Year 3 | £107,828 | £8,828 | +£10,044 | -£14,128 | -22.1% |
| Year 4 | £100,797 | £1,797 | +£13,392 | -£17,811 | -27.8% |
| Year 5 | £94,225 | £-4,775 | +£16,740 | -£21,035 | -32.9% |
Assumes -6.52% 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 (£63,980).
No forecast available.