Recent sale
238 CHARLESTOWN ROAD
£185k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £205k for terrace propertys in Manchester. 253 transactions in the last 12 months; median £182k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £220,129 | £66,379 | +£6,492 | +£21,621 | 23.4% |
| Year 2 | £236,375 | £82,625 | +£12,984 | +£44,359 | 48.0% |
| Year 3 | £253,819 | £100,069 | +£19,476 | +£68,295 | 73.9% |
| Year 4 | £272,551 | £118,801 | +£25,968 | +£93,519 | 101.2% |
| Year 5 | £292,665 | £138,915 | +£32,460 | +£120,125 | 129.9% |
Assumes 7.38% 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 (£92,450).
No forecast available.