Recent sale
17 BENTLEY ROAD
£388k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £606k for semi-detached houses in Chorlton. 301 transactions in the last 12 months; median £413k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £635,088 | £180,588 | +£636 | +£29,724 | 11.5% |
| Year 2 | £665,572 | £211,072 | +£1,272 | +£60,844 | 23.4% |
| Year 3 | £697,520 | £243,020 | +£1,908 | +£93,428 | 36.0% |
| Year 4 | £731,001 | £276,501 | +£2,544 | +£127,545 | 49.1% |
| Year 5 | £766,089 | £311,589 | +£3,180 | +£163,269 | 62.9% |
Assumes 4.80% 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 (£259,520).
No forecast available.