Recent sale
36 CRITERION STREET
£242k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £261k for end terrace houses in Stockport. 315 transactions in the last 12 months; median £220k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £274,807 | £79,057 | +£3,948 | +£17,755 | 15.5% |
| Year 2 | £289,344 | £93,594 | +£7,896 | +£36,240 | 31.6% |
| Year 3 | £304,650 | £108,900 | +£11,844 | +£55,494 | 48.4% |
| Year 4 | £320,767 | £125,017 | +£15,792 | +£75,559 | 65.9% |
| Year 5 | £337,735 | £141,985 | +£19,740 | +£96,475 | 84.2% |
Assumes 5.29% 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 (£114,620).
No forecast available.