Recent sale
7 BEDFORD ROAD
£378k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £547k for detached houses in Manchester. 398 transactions in the last 12 months; median £225k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £567,020 | £156,770 | +£7,644 | +£27,664 | 11.8% |
| Year 2 | £587,773 | £177,523 | +£15,288 | +£56,061 | 23.9% |
| Year 3 | £609,286 | £199,036 | +£22,932 | +£85,218 | 36.3% |
| Year 4 | £631,585 | £221,335 | +£30,576 | +£115,161 | 49.1% |
| Year 5 | £654,702 | £244,452 | +£38,220 | +£145,922 | 62.2% |
Assumes 3.66% 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 (£234,740).
No forecast available.