Recent sale
40 BEDFORD ROAD
£410k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £452k for semi-detached propertys 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 | £481,064 | £142,064 | +£4,428 | +£33,492 | 17.2% |
| Year 2 | £511,996 | £172,996 | +£8,856 | +£68,852 | 35.3% |
| Year 3 | £544,917 | £205,917 | +£13,284 | +£106,201 | 54.5% |
| Year 4 | £579,956 | £240,956 | +£17,712 | +£145,668 | 74.8% |
| Year 5 | £617,247 | £278,247 | +£22,140 | +£187,387 | 96.2% |
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 (£194,840).
No forecast available.