Recent sale
33 BEDFORD STREET
£225k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £266k for mid terrace houses in Manchester. 265 transactions in the last 12 months; median £295k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £276,055 | £76,555 | +£1,548 | +£11,603 | 9.9% |
| Year 2 | £286,490 | £86,990 | +£3,096 | +£23,586 | 20.2% |
| Year 3 | £297,319 | £97,819 | +£4,644 | +£35,963 | 30.8% |
| Year 4 | £308,558 | £109,058 | +£6,192 | +£48,750 | 41.8% |
| Year 5 | £320,221 | £120,721 | +£7,740 | +£61,961 | 53.1% |
Assumes 3.78% 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 (£116,720).
No forecast available.